{"schemaVersion":2,"ticker":"DIOD","company":{"ticker":"DIOD","name":"DIODES INC /DEL/","exchange":"Nasdaq","cik":29002,"sic":"3674","sicDescription":"Semiconductors & Related Devices","fiscalYearEnd":"1231"},"updatedAt":"2026-09-11T02:29:37.757Z","filingsThrough":"Q2 2026","annual":{"keys":["FY2009","FY2010","FY2011","FY2012","FY2013","FY2014","FY2015","FY2016","FY2017","FY2018","FY2019","FY2020","FY2021","FY2022","FY2023","FY2024","FY2025"],"labels":["2009","2010","2011","2012","2013","2014","2015","2016","2017","2018","2019","2020","2021","2022","2023","2024","2025"],"series":{"cash":[241953000,270901000,129510000,157121000,196635000,243000000,218435000,247802000,203820000,241053000,258390000,268065000,363599000,336732000,315457000,308671000,367212000],"currentAssets":[750619000,540752000,426798000,491410000,650085000,675510000,750551000,732782000,662324000,734838000,809959000,1023987000,1187672000,1161671000,1187385000,1224153000,1256962000],"totalAssets":[null,846550000,793064000,920063000,1162258000,1179157000,1598827000,1528552000,1488673000,1526371000,1639384000,1979457000,2194495000,2288312000,2367659000,2386281000,2448100000],"currentLiabilities":[396310000,251365000,109711000,113518000,156916000,149271000,179663000,185373000,247162000,254024000,285322000,509762000,471034000,432530000,393498000,375596000,378340000],"totalLiabilities":[570974000,293658000,144349000,199623000,418581000,368990000,755830000,708085000,614755000,548939000,486601000,963334000,891771000,705393000,557982000,517334000,509691000],"totalDebt":[null,3811000,3265000,45194000,183926000,141074000,466223000,429841000,270083000,215191000,98641000,312247000,284959000,150348000,21398000,20659000,25666000],"equity":[450924000,552892000,648715000,720440000,743677000,810167000,842997000,820467000,873918000,977432000,1152783000,1016123000,1302724000,1582919000,1809677000,1868947000,1938409000],"operatingCashFlow":[65527000,118005000,61650000,64216000,109891000,134272000,118111000,124742000,181123000,185566000,229772000,187220000,338543000,392501000,280914000,119435000,215513000],"revenue":[434357000,612886000,635251000,633806000,826846000,890651000,848904000,942162000,1054204000,1213989000,1249130000,1229215000,1805162000,2000580000,1661739000,1311120000,1482073000],"costOfRevenue":[313150000,388017000,441554000,472220000,589010000,613372000,600321000,655239000,697428000,778713000,783323000,798094000,1134802000,1173343000,1003557000,875258000,1019637000],"grossProfit":[121207000,224869000,193697000,161586000,237836000,277279000,248583000,286923000,356776000,435276000,465807000,431121000,670360000,827237000,658182000,435862000,462436000],"operatingExpenses":[98378000,119937000,121708000,136690000,195555000,192768000,206481000,248932000,277367000,280794000,265199000,296789000,394375000,419044000,407611000,385412000,426974000],"operatingIncome":[22829000,104932000,71989000,24896000,42281000,84511000,42102000,37991000,79409000,154482000,200608000,134332000,275985000,408193000,250571000,50450000,35462000],"pretaxIncome":[11150000,98103000,63664000,30807000,38585000,85992000,40595000,25035000,62591000,149962000,198246000,120341000,315095000,395940000,277933000,62682000,83959000],"capex":[null,null,null,58166000,47054000,57766000,133244000,58549000,111161000,87507000,98505000,75813000,141195000,211728000,150769000,73024000,78362000],"interestExpense":[7471000,5229000,3139000,876000,5580000,4332000,4232000,13257000,13448000,9901000,7893000,11662000,7491000,8320000,5700000,2334000,2776000],"netIncome":[7513000,76733000,50737000,24152000,26532000,63678000,24274000,15935000,-1805000,104021000,153250000,98088000,228763000,331283000,227182000,44024000,66141000],"dilutedEps":[0.17,1.68,1.09,0.51,0.56,1.31,0.49,0.32,-0.04,2.04,2.96,1.88,5,7.2,4.91,0.95,1.43],"sharesOutstanding":[43729000,44662796,45432252,46010815,46680973,47591092,48148077,48219376,49130090,50221035,51206969,44276194,45017774,45469722,45938382,46332891,45875000],"dilutedShares":[43449000,45546000,46713000,46899000,47658000,48594000,49500000,49789000,48824000,50935000,51860000,52133000,45781000,46036000,46311000,46408000,46414000],"operatingMargin":[5.2558149172224695,17.120965399764394,11.332370984067715,3.9280158281871738,5.113527791148533,9.488677383172533,4.95957140029968,4.03232140544832,7.532602797940437,12.725156488238362,16.05981763307262,10.9282753627315,15.288655533409191,20.403732917453937,15.078842104566363,3.847855268777839,2.392729642871842],"netDebt":[null,-267090000,-126245000,-111927000,-12709000,-101926000,247788000,182039000,66263000,-25862000,-159749000,44182000,-78640000,-186384000,-294059000,-288012000,-341546000],"ebit":[18621000,103332000,66803000,31683000,44165000,90324000,44827000,38292000,76039000,159863000,206139000,132003000,322586000,404260000,283633000,65016000,86735000],"netMargin":[1.7296831868716285,12.519946613236394,7.986921704963865,3.8106297510594724,3.2088200221081076,7.149601808115637,2.859451716566302,1.6913227236929531,-0.17121923271017753,8.56852903938998,12.268538903076541,7.979726898874485,12.67271303074184,16.55934778914115,13.671340685871849,3.357739947525779,4.462735641226849],"currentRatio":[1.8940198329590472,2.151262108885485,3.890202440958518,4.328916999947145,4.14288536541844,4.525393411982233,4.177549077996026,3.953013653552567,2.679716137593967,2.8927896576701415,2.8387541093921955,2.0087550660896656,2.5214145900295946,2.6857582133031235,3.017512160163457,3.259228000298193,3.322307976951948],"freeCashFlow":[null,null,null,6050000,62837000,76506000,-15133000,66193000,69962000,98059000,131267000,111407000,197348000,180773000,130145000,46411000,137151000],"totalCosts":[411528000,507954000,563262000,608910000,784565000,806140000,806802000,904171000,974795000,1059507000,1048522000,1094883000,1529177000,1592387000,1411168000,1260670000,1446611000],"capexOutflow":[null,null,null,-58166000,-47054000,-57766000,-133244000,-58549000,-111161000,-87507000,-98505000,-75813000,-141195000,-211728000,-150769000,-73024000,-78362000],"grossMargin":[27.9049261321908,36.690183818850485,30.49141205602195,25.494551960694594,28.764243885802195,31.132171860807432,29.28281643153996,30.453679940392416,33.84316508000349,35.85502010314755,37.29051419788173,35.0728717108073,37.13572521468988,41.3498585410231,39.60802508697214,33.24348648483739,31.2019718326965],"fcfMargin":[null,null,null,0.9545507615895085,7.599601376798097,8.5898966037202,-1.782651513009716,7.025649516749774,6.636476431506616,8.077420800353217,10.508674037129841,9.063263953010662,10.93242600941079,9.036029551430087,7.831855664457535,3.539798035267557,9.253997610104225],"debtToCapital":[null,0.6845660971828785,0.5007822325838216,5.902820407662147,19.828094562005514,14.83052139258085,35.61074532928003,34.37880906144726,23.608633209236704,18.04350578514753,7.882300483289437,23.506026182464225,17.94810425002976,8.674255033990724,1.1686031429624675,1.0932966978301297,1.3067729083665338],"returnOnAssets":[null,9.064201760085052,6.18889567910496,2.819639174445327,2.5483102749287934,5.439274968341793,1.7475982583053034,1.0190642068006468,-0.11964636379454632,6.900131474034874,9.681734688881482,5.420962125719257,10.961458109724308,14.780158949515338,9.758737758461125,1.8521058322149626,2.736275854137272],"revenueGrowth":[0.36322885497417357,41.10190465446626,3.649128875516827,-0.22746914211863034,30.457269259047727,7.7166727540557645,-4.687245621461155,10.98569449549065,11.892010078946091,15.156933572629217,2.894672027506018,-1.594309639509095,46.854862656248095,10.82551039740478,-16.93713822991333,-21.099522849256115,13.0386997376289],"returnOnEquity":[1.7666506767497203,15.288259999840609,8.44485759487087,3.528015454787807,3.6243005169668816,8.196189578876643,2.9366717397668953,1.9158815580018564,-0.21305665477444619,11.237313311907526,14.388219029534577,9.04492864144412,19.73075412047453,22.960775120137868,13.392811876215147,2.3935036578894717,3.474379595708938]}},"quarterly":{"keys":["2009Q2","2009Q3","2009Q4","2010Q1","2010Q2","2010Q3","2010Q4","2011Q1","2011Q2","2011Q3","2011Q4","2012Q1","2012Q2","2012Q3","2012Q4","2013Q1","2013Q2","2013Q3","2013Q4","2014Q1","2014Q2","2014Q3","2014Q4","2015Q1","2015Q2","2015Q3","2015Q4","2016Q1","2016Q2","2016Q3","2016Q4","2017Q1","2017Q2","2017Q3","2017Q4","2018Q1","2018Q2","2018Q3","2018Q4","2019Q1","2019Q2","2019Q3","2019Q4","2020Q1","2020Q2","2020Q3","2020Q4","2021Q1","2021Q2","2021Q3","2021Q4","2022Q1","2022Q2","2022Q3","2022Q4","2023Q1","2023Q2","2023Q3","2023Q4","2024Q1","2024Q2","2024Q3","2024Q4","2025Q1","2025Q2","2025Q3","2025Q4","2026Q1","2026Q2"],"labels":["Q2 '09","Q3 '09","Q4 '09","Q1 '10","Q2 '10","Q3 '10","Q4 '10","Q1 '11","Q2 '11","Q3 '11","Q4 '11","Q1 '12","Q2 '12","Q3 '12","Q4 '12","Q1 '13","Q2 '13","Q3 '13","Q4 '13","Q1 '14","Q2 '14","Q3 '14","Q4 '14","Q1 '15","Q2 '15","Q3 '15","Q4 '15","Q1 '16","Q2 '16","Q3 '16","Q4 '16","Q1 '17","Q2 '17","Q3 '17","Q4 '17","Q1 '18","Q2 '18","Q3 '18","Q4 '18","Q1 '19","Q2 '19","Q3 '19","Q4 '19","Q1 '20","Q2 '20","Q3 '20","Q4 '20","Q1 '21","Q2 '21","Q3 '21","Q4 '21","Q1 '22","Q2 '22","Q3 '22","Q4 '22","Q1 '23","Q2 '23","Q3 '23","Q4 '23","Q1 '24","Q2 '24","Q3 '24","Q4 '24","Q1 '25","Q2 '25","Q3 '25","Q4 '25","Q1 '26","Q2 '26"],"series":{"cash":[109486000,126072000,241953000,247795000,245640000,263807000,270901000,278740000,290366000,124897000,129510000,176728000,168293000,168266000,157121000,200205000,213546000,204214000,196635000,211642000,235465000,236849000,243000000,222113000,194592000,188755000,218435000,237006000,192554000,220526000,247802000,265119000,266605000,201226000,203820000,182411000,152403000,150274000,241053000,301167000,235352000,218349000,258390000,269516000,503206000,587643000,268065000,276253000,292650000,280543000,363599000,303295000,299868000,378996000,336732000,323146000,321616000,295045000,315457000,266202000,264709000,311864000,308671000,335754000,317049000,376587000,367212000,394062000,430447000],"currentAssets":[null,null,750619000,null,487159000,519833000,540752000,569013000,588829000,429300000,426798000,477936000,486489000,518510000,491410000,611889000,642886000,672265000,650085000,643377000,688192000,695730000,675510000,671598000,681546000,663088000,750551000,744530000,718250000,739512000,732782000,739249000,758433000,701479000,662324000,634319000,618540000,647569000,734838000,780990000,756654000,763035000,809959000,796446000,1126485000,1214689000,1023987000,1050351000,1042478000,1063883000,1187672000,1152089000,1214613000,1276561000,1161671000,1121771000,1160389000,1182582000,1187385000,1201229000,1220464000,1262444000,1224153000,1224890000,1244614000,1273510000,1256962000,1302673000,1360059000],"totalAssets":[null,null,null,null,null,null,846550000,881798000,923064000,773729000,793064000,847808000,859793000,923167000,920063000,1144638000,1171574000,1202120000,1162258000,1140604000,1185735000,1188240000,1179157000,1175030000,1205184000,1213193000,1598827000,1579933000,1542866000,1552440000,1528552000,1541005000,1579129000,1540589000,1488673000,1471362000,1436772000,1467784000,1526371000,1612998000,1614159000,1609813000,1639384000,1620266000,1937163000,2032652000,1979457000,1990342000,1992969000,2041909000,2194495000,2165462000,2285044000,2362564000,2288312000,2285561000,2341071000,2340222000,2367659000,2356172000,2361057000,2389382000,2386281000,2356341000,2471555000,2469791000,2448100000,2497728000,2583365000],"currentLiabilities":[null,null,396310000,null,114041000,125694000,251365000,255089000,273275000,118178000,109711000,110004000,113979000,133337000,113518000,158916000,176080000,183336000,156916000,148360000,167912000,168543000,149271000,155550000,173444000,187623000,179663000,173105000,180102000,172606000,185373000,187866000,217041000,225192000,247162000,240383000,237705000,261870000,254024000,256143000,275411000,297704000,285322000,264117000,325335000,321533000,509762000,432838000,460205000,444625000,471034000,463493000,499977000,511541000,432530000,390346000,412956000,414907000,393498000,377279000,360955000,352783000,375596000,356902000,373633000,383796000,378340000,411366000,429401000],"totalLiabilities":[null,null,570974000,null,296302000,312005000,293658000,290742000,309635000,156430000,144349000,188535000,193047000,212604000,199623000,432175000,443663000,448783000,418581000,385571000,404938000,394210000,368990000,352202000,350243000,355724000,755830000,733653000,703010000,709027000,708085000,696826000,711822000,645705000,614755000,561553000,513957000,515333000,548939000,595700000,563007000,532715000,486601000,437977000,741536000,781601000,963334000,933362000,849972000,824796000,891771000,805443000,867585000,899860000,705393000,619888000,610493000,581339000,557982000,531361000,509481000,506073000,517334000,484507000,537384000,522370000,509691000,546859000,561056000],"totalDebt":[null,null,null,null,null,null,3811000,null,null,null,3265000,null,null,null,45194000,null,null,null,183926000,null,null,null,141074000,null,null,null,466223000,null,null,null,429841000,null,null,null,270083000,null,null,null,215191000,null,null,null,98641000,null,297958000,348183000,312247000,347824000,243311000,238445000,284959000,205452000,240839000,261785000,150348000,91790000,56918000,23769000,21398000,20909000,20332000,22163000,20659000,20520000,26416000,24855000,25666000,25339000,21909000],"equity":[null,null,450924000,null,476389000,510379000,552892000,591056000,613429000,617299000,648715000,659273000,666746000,710563000,720440000,712463000,727911000,753337000,743677000,755033000,780797000,794030000,810167000,822828000,854941000,857469000,842997000,846280000,839856000,843413000,820467000,844179000,867307000,894884000,873918000,909809000,922815000,952451000,977432000,1017298000,1051152000,1077098000,1152783000,1182289000,1195627000,1251051000,1016123000,1056980000,1142997000,1217113000,1302724000,1360019000,1417459000,1462704000,1582919000,1665673000,1730578000,1758883000,1809677000,1824811000,1851576000,1883309000,1868947000,1871834000,1934171000,1947421000,1938409000,1950869000,2022309000],"operatingCashFlow":[null,19431000,21531000,23866000,23062000,43118000,27959000,15730000,32352000,16971000,-3403000,13447000,16824000,17595000,16350000,31328000,29845000,16661000,32057000,46118000,33948000,27259000,26947000,38568000,14383000,45502000,19658000,25453000,16407000,33075000,49807000,45626000,19811000,40903000,74783000,53959000,34422000,35547000,61638000,69889000,40599000,67217000,52067000,53675000,33059000,39701000,60785000,68196000,93868000,98925000,77554000,72317000,85022000,132227000,102935000,99811000,92617000,50094000,38392000,-31143000,14399000,54357000,81822000,56743000,41521000,79133000,38116000,64313000,68475000],"revenue":[103898000,122122000,130287000,136847000,149153000,163120000,163767000,161555000,169806000,160577000,143313000,144663000,159239000,166617000,163287000,176964000,272981000,224510000,210993000,209986000,286642000,233777000,223671000,206182000,219453000,208888000,214381000,222738000,236645000,250694000,232085000,236303000,264224000,285247000,268430000,274512000,304085000,320946000,314446000,302293000,322006000,323674000,301157000,280717000,288669000,309459000,350370000,413121000,440448000,471422000,480171000,482123000,500972000,521273000,496212000,467241000,467152000,404647000,322699000,301972000,319771000,350079000,339298000,332113000,366212000,392170000,391578000,405467000,445529000],"costOfRevenue":[76528000,84547000,88518000,89064000,95686000,102143000,101124000,104162000,114191000,115383000,107818000,110957000,118211000,123012000,120040000,130781000,153086000,154951000,150192000,148405000,152913000,159045000,153009000,142269000,150016000,147252000,160785000,158518000,161828000,170071000,164822000,162392000,174085000,188900000,172051000,175917000,196817000,205732000,200247000,189882000,200018000,201628000,191795000,184875000,187177000,198369000,227673000,274485000,280646000,290191000,289480000,285426000,294446000,303455000,290016000,272787000,271776000,248771000,210223000,202388000,212385000,232071000,228414000,227419000,250888000,271682000,269648000,276675000,297963000],"grossProfit":[27370000,37575000,41769000,47783000,53467000,60977000,62643000,57393000,55615000,45194000,35495000,33706000,41028000,43605000,43247000,46183000,61293000,69559000,60801000,61581000,70304000,74732000,70662000,63913000,69437000,61636000,53597000,64220000,74817000,80623000,67263000,73911000,90139000,96347000,96379000,98595000,107268000,115214000,114199000,112411000,121988000,122046000,109362000,95842000,101492000,111090000,122697000,138636000,159802000,181231000,190691000,196697000,206526000,217818000,206196000,194454000,195376000,155876000,112476000,99584000,107386000,118008000,110884000,104694000,115324000,120488000,121930000,128792000,147566000],"operatingExpenses":[21495000,26343000,28019000,28923000,29459000,31147000,30408000,29116000,30261000,31828000,30556000,28206000,32724000,36083000,39677000,42407000,51055000,49297000,52796000,47238000,47161000,49728000,48641000,47010000,47439000,51663000,60369000,62765000,63540000,60670000,61957000,64554000,66311000,72630000,73872000,71655000,69424000,69376000,70339000,70288000,73472000,73331000,48109000,69990000,70623000,73235000,82941000,91246000,94445000,103984000,104700000,103639000,100288000,105372000,109745000,108027000,105809000,102002000,91773000,86636000,103678000,96131000,98967000,103398000,105935000,108916000,108725000,109027000,114276000],"operatingIncome":[5875000,11232000,13750000,18860000,24008000,29830000,32234000,28277000,25354000,13366000,4939000,5500000,8304000,7522000,3570000,3776000,10238000,20262000,8005000,14343000,23143000,25004000,22021000,16903000,21998000,9973000,-6772000,1455000,11277000,19953000,5306000,9357000,23828000,23717000,22507000,26940000,37844000,45838000,43860000,42123000,48516000,48715000,61253000,25852000,30869000,37855000,39756000,47390000,65357000,77247000,85991000,93058000,106238000,112446000,96451000,86427000,89567000,53874000,20703000,12948000,3708000,21877000,11917000,1296000,9389000,11572000,13205000,19765000,33290000],"pretaxIncome":[2787000,7210000,11418000,19004000,20585000,27415000,31099000,25099000,23441000,11066000,4058000,6187000,8555000,9445000,6620000,4297000,10515000,17494000,6279000,12993000,23502000,26304000,23193000,15964000,21257000,10228000,-6853000,-2037000,8792000,15631000,2649000,2102000,19863000,19830000,20796000,26303000,36420000,44400000,42839000,42034000,47877000,48735000,59600000,24956000,26058000,33257000,36070000,49987000,70746000,85566000,108796000,90819000,101211000,109146000,94764000,88593000,100955000,60507000,27878000,18806000,12804000,18802000,12270000,-2767000,53223000,19032000,14471000,22443000,57975000],"capex":[null,null,null,null,null,null,null,12433000,32551000,24818000,null,11943000,12294000,18652000,15277000,15954000,7797000,7029000,16274000,11817000,11851000,13413000,20685000,23539000,23338000,48117000,38250000,13561000,15511000,17982000,11495000,19106000,24777000,37994000,29284000,31636000,21354000,19169000,15348000,18639000,32059000,25430000,22377000,14208000,16520000,17769000,27316000,17179000,27858000,41113000,55045000,38542000,39563000,69822000,63801000,48003000,36986000,38483000,27297000,20381000,17947000,15000000,19696000,15894000,20444000,16322000,25702000,31874000,33629000],"interestExpense":[1877000,1784000,1762000,null,1396000,939000,912000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1064000,757000,781000,1630000,2512000,3684000,3684000,3377000,3485000,3447000,3561000,2955000,2757000,2544000,2318000,2282000,2145000,2011000,2007000,1730000,1245000,2653000,3745000,4019000,2864000,2017000,1417000,1193000,1114000,1590000,2724000,2892000,2132000,2189000,898000,481000,532000,852000,456000,494000,467000,506000,503000,1300000,682000,334000],"netIncome":[-2953000,7020000,14212000,14958000,16647000,21162000,23967000,19684000,17981000,9957000,3115000,4871000,6653000,8553000,4075000,-1926000,8635000,13619000,6204000,10202000,17385000,19427000,16665000,11132000,15078000,2837000,-4773000,-1733000,5752000,10648000,1268000,1217000,13179000,14450000,-30651000,18526000,25068000,30908000,29519000,31716000,36284000,38060000,47190000,20168000,21033000,27152000,29735000,39452000,55374000,68424000,65513000,72691000,80155000,86386000,92051000,71150000,82020000,48720000,25292000,14038000,8000000,13745000,8241000,-4437000,46098000,14278000,10202000,14961000,46649000],"dilutedEps":[-0.07,0.16,0.2899859831385402,0.33,0.37,0.46,0.52,0.42,0.37,0.21,0.07,0.1,0.14,0.18,0.09,-0.04,0.18,0.28,0.13,0.21,0.36,0.4,0.34,0.23,0.31,0.06,-0.1,-0.04,0.12,0.21,0.07,0.02,0.26,0.29,-0.62,0.37,0.49,0.61,0.58,0.62,0.7,0.73,0.9,0.38,0.4,0.51,0.59,0.87,1.22,1.5,1.4062371521146708,1.59,1.75,1.88,1.988392402331103,1.54,1.77,1.05,0.5508769091379757,0.3,0.17,0.3,0.18014839347928943,-0.1,0.99,0.31,0.2295593381431719,0.32,1],"sharesOutstanding":[null,null,43729000,null,44263625,44360466,44662796,45065000,45475000,45606000,45432252,45503469,45821854,45998878,46010815,46023965,46327031,46639997,46680973,46728209,47078198,47572500,47591092,47963677,48241281,48588184,48148077,48300695,48470103,48816264,48219376,48348953,48734340,49091693,49130090,49571038,49846164,50190959,50221035,50596756,50744888,51012794,51206969,51450808,51598528,51945299,44276194,44600001,44730897,45015853,45017774,45231793,45288669,45468133,45469722,45706798,45748940,45936090,45938382,46114753,46330932,null,46332891,46395345,46211196,46383277,45875000,45940000,45869000],"dilutedShares":[41587000,44013000,48513000,45323000,45510000,45673000,45930000,46680000,47148000,47093000,46227000,46935000,46859000,46995000,46893000,46021000,47507000,48023000,47880000,47996000,48423000,48736000,49221000,48978000,49250000,49564000,49947000,48288000,49500000,49922000,50461000,49663000,49944000,50416000,45113000,50622000,50792000,51077000,51091000,51462000,51620000,51869000,52343000,52422000,52569000,52729000,50696000,45243000,45380000,45642000,46603000,45844000,45841000,46014000,46330000,46161000,46243000,46320000,46356000,46285000,46324000,46442000,46498000,46370000,46462000,46437000,46294000,46138000,46446000],"operatingMargin":[5.654584303836455,9.197360017032148,10.55362392257094,13.781814727396288,16.09622334113293,18.287150564001962,19.68284208662307,17.5030175482034,14.931156731799819,8.323732539529322,3.446302847613266,3.801939680498814,5.214802906323199,4.514545334509684,2.1863344908045343,2.133767319906874,3.750444170107077,9.024987751102401,3.793964728687681,6.830455363690913,8.07383426015727,10.69566296085586,9.845263802638698,8.198096827075108,10.024014253621505,4.774328826931178,-3.158862026019097,0.6532338442475015,4.765365843351856,7.959105523067963,2.2862313376564622,3.9597465965307257,9.018105849582172,8.31454844398013,8.384681294937229,9.81377863262808,12.445204465856587,14.282153384058377,13.94834089159983,13.93449401739372,15.066799997515574,15.05063736969914,20.33922505536979,9.209274821261271,10.693562523166673,12.232638249331899,11.346861888860348,11.471215455036175,14.838755085730892,16.38595568301861,17.90841179496471,19.30171346316189,21.206374807374466,21.571422268178093,19.43745818319589,18.49730652917873,19.172988663218824,13.313826619250854,6.415576125119693,4.287814764282781,1.1595798243117732,6.249160903681741,3.5122517668833884,0.39022862700345967,2.5638154948499774,2.9507611495014916,3.3722527823320005,4.874626048482368,7.472016411950737],"netDebt":[null,null,null,null,null,null,-267090000,null,null,null,-126245000,null,null,null,-111927000,null,null,null,-12709000,null,null,null,-101926000,null,null,null,247788000,null,null,null,182039000,null,null,null,66263000,null,null,null,-25862000,null,null,null,-159749000,null,-205248000,-239460000,44182000,71571000,-49339000,-42098000,-78640000,-97843000,-59029000,-117211000,-186384000,-231356000,-264698000,-271276000,-294059000,-245293000,-244377000,-289701000,-288012000,-315234000,-290633000,-351732000,-341546000,-368723000,-408538000],"ebit":[4664000,8994000,13180000,null,21981000,28354000,32011000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17028000,22014000,11009000,-5223000,475000,12476000,19315000,6026000,5587000,23310000,23391000,23751000,29060000,38964000,46718000,45121000,44179000,49888000,50742000,61330000,26201000,28711000,37002000,40089000,52851000,72763000,86983000,109989000,91933000,102801000,111870000,97656000,90725000,103144000,61405000,28359000,19338000,13656000,19258000,12764000,-2300000,53729000,19535000,15771000,23125000,58309000],"netMargin":[-2.842210629656009,5.748350010645092,10.908225686369324,10.930455179872412,11.161022574135284,12.973271211378126,14.634816538130394,12.184085915013462,10.589142904255445,6.200763496640241,2.1735641567757287,3.367136033401769,4.177996596311205,5.133329732260213,2.4956058963665204,-1.0883569539567368,3.163223814111605,6.066099505589952,2.9403819084045444,4.8584191327040855,6.065056760698013,8.31005616463553,7.450675322236679,5.3991134046619,6.8707194706839285,1.3581440772088391,-2.2264099896912506,-0.7780441595057871,2.430645059054702,4.247409192082778,0.546351552233018,0.5150167369859883,4.987813370473538,5.065785091517176,-11.418619379354022,6.748703153231917,8.243747636351678,9.630280483321181,9.387621403993055,10.491807617113198,11.268113016527643,11.75874491000204,15.669567700568143,7.184459794027437,7.286199765128918,8.774021760556327,8.486742586408653,9.549744505846954,12.572199215344376,14.514384139900132,13.643681105272915,15.077272812124706,15.999896201783734,16.57212247708974,18.550740409341167,15.227687638713212,17.557454532999966,12.040123861044318,7.837644368281278,4.648775383148107,2.501790343714721,3.926256644928716,2.428838366273895,-1.3359910632826777,12.587790678623312,3.640768034270852,2.6053557656456694,3.6898193934401564,10.47047442478492],"currentRatio":[null,null,1.8940198329590472,null,4.271788216518621,4.1357025792798385,2.151262108885485,2.230644990571918,2.1547122861586314,3.6326558242650915,3.890202440958518,4.344714737645904,4.268233621982997,3.888718060253343,4.328916999947145,3.850392660273352,3.6511017719218537,3.666846664048523,4.14288536541844,4.336593421407388,4.098527800276335,4.127908011605347,4.525393411982233,4.317569913211186,3.929487327321787,3.5341509303230416,4.177549077996026,4.301031166055284,3.98801790096723,4.284393358284185,3.953013653552567,3.9349802518816603,3.4944227127593406,3.1150262886781057,2.679716137593967,2.638784772633672,2.6021328958162426,2.4728643983656013,2.8927896576701415,3.049039013363629,2.7473630319776623,2.563065998441405,2.8387541093921955,3.0155044923272643,3.4625386140439853,3.77780507755036,2.0087550660896656,2.426660783018127,2.2652470094849035,2.3927646893449537,2.5214145900295946,2.4856664501945014,2.4293377495364785,2.4955203981694525,2.6857582133031235,2.8737863331505893,2.80995796162303,2.850233907839588,3.017512160163457,3.1839275443372146,3.3812081838456316,3.57852844383091,3.259228000298193,3.4320065452140924,3.3311136864249145,3.3181950828044067,3.322307976951948,3.1667006996202893,3.167340085374743],"freeCashFlow":[null,null,null,null,null,null,null,3297000,-199000,-7847000,null,1504000,4530000,-1057000,1073000,15374000,22048000,9632000,15783000,34301000,22097000,13846000,6262000,15029000,-8955000,-2615000,-18592000,11892000,896000,15093000,38312000,26520000,-4966000,2909000,45499000,22323000,13068000,16378000,46290000,51250000,8540000,41787000,29690000,39467000,16539000,21932000,33469000,51017000,66010000,57812000,22509000,33775000,45459000,62405000,39134000,51808000,55631000,11611000,11095000,-51524000,-3548000,39357000,62126000,40849000,21077000,62811000,12414000,32439000,34846000],"totalCosts":[98023000,110890000,116537000,117987000,125145000,133290000,131533000,133278000,144452000,147211000,138374000,139163000,150935000,159095000,159717000,173188000,262743000,204248000,202988000,195643000,263499000,208773000,201650000,189279000,197455000,198915000,221153000,221283000,225368000,230741000,226779000,226946000,240396000,261530000,245923000,247572000,266241000,275108000,270586000,260170000,273490000,274959000,239904000,254865000,257800000,271604000,310614000,365731000,375091000,394175000,394180000,389065000,394734000,408827000,399761000,380814000,377585000,350773000,301996000,289024000,316063000,328202000,327381000,330817000,356823000,380598000,378373000,385702000,412239000],"capexOutflow":[null,null,null,null,null,null,null,-12433000,-32551000,-24818000,null,-11943000,-12294000,-18652000,-15277000,-15954000,-7797000,-7029000,-16274000,-11817000,-11851000,-13413000,-20685000,-23539000,-23338000,-48117000,-38250000,-13561000,-15511000,-17982000,-11495000,-19106000,-24777000,-37994000,-29284000,-31636000,-21354000,-19169000,-15348000,-18639000,-32059000,-25430000,-22377000,-14208000,-16520000,-17769000,-27316000,-17179000,-27858000,-41113000,-55045000,-38542000,-39563000,-69822000,-63801000,-48003000,-36986000,-38483000,-27297000,-20381000,-17947000,-15000000,-19696000,-15894000,-20444000,-16322000,-25702000,-31874000,-33629000],"grossMargin":[26.343144237617665,30.768411915952896,32.05922309977204,34.917097196138755,35.84708319644928,37.38168219715547,38.251296048654496,35.52536287951472,32.752081787451566,28.14475298454947,24.767467012762275,23.299668885616917,25.7650449952587,26.170798898071624,26.48526826997863,26.097398340905492,22.453211029339037,30.982584294686205,28.816595811235445,29.326240797005514,24.52676160506834,31.967216620967847,31.59193637083037,30.998341271303993,31.64094361890701,29.506721305197043,25.000816303683628,28.832080740601064,31.615711297513155,32.15992405083488,28.982053988840295,31.278062487568924,34.11461487222962,33.77669177940522,35.904705137279734,35.91646266829866,35.27566305473798,35.89825079608408,36.3175235175515,37.18610751820254,37.88376614100358,37.706457732162605,36.3139492025754,34.14185817032813,35.15860726298979,35.89813190115653,35.01926534806062,33.558206917585885,36.281695001453066,38.44347527268562,39.71314385916684,40.79809509191638,41.22505848630263,41.7857821141705,41.55401320403376,41.61749504003288,41.822790012672534,38.52147674392742,34.85477178423236,32.97789198998583,33.582157231268624,33.70896283410316,32.680416624913796,31.523607928626703,31.49104890063679,30.723410765739345,31.138112968552882,31.763867343088343,33.121525198135245],"fcfMargin":[null,null,null,null,null,null,null,2.0407910618674756,-0.11719256092246445,-4.88675215005885,null,1.039657687176403,2.844780487192208,-0.634389047936285,0.6571251844911108,8.687642684387784,8.076752594502915,4.290232060932698,7.480342949766106,16.334898517043996,7.708919139553869,5.922738336106632,2.7996476968404487,7.289191103006082,-4.080600401908381,-1.251867029221401,-8.672410334871095,5.339008162055869,0.3786262122588688,6.020487127733412,16.507745007217185,11.222879100138382,-1.8794659077146663,1.0198179121953956,16.950042841709198,8.13188494492044,4.297482611769735,5.103039140540776,14.721128588056454,16.9537501695375,2.652124494574635,12.91021212701669,9.858645158505364,14.059355151273348,5.729399415940056,7.087207029041004,9.552473099865857,12.349166466967306,14.98701322290032,12.263322458434269,4.687705005091936,7.0054737069171145,9.074159833284096,11.971654008552141,7.886548491370624,11.088068041974056,11.908543685995136,2.8694145761614447,3.438188528628846,-17.062509106804605,-1.1095440174374787,11.242319590720951,18.310158032172307,12.29972930900025,5.755409434972092,16.016268455006756,3.170249605442594,8.000404471880572,7.821264160133234],"debtToCapital":[null,null,null,null,null,null,0.6845660971828785,null,null,null,0.5007822325838216,null,null,null,5.902820407662147,null,null,null,19.828094562005514,null,null,null,14.83052139258085,null,null,null,35.61074532928003,null,null,null,34.37880906144726,null,null,null,23.608633209236704,null,null,null,18.04350578514753,null,null,null,7.882300483289437,null,19.949182671223934,21.771860778347634,23.506026182464225,24.759610593363917,17.55100598135479,16.38169004601672,17.94810425002976,13.123973551729797,14.523264214272706,15.180438959019165,8.674255033990724,5.222869556855535,3.1842309017754444,1.333350536167463,1.1686031429624675,1.1328370500400928,1.0861644909899417,1.1631238874147718,1.0932966978301297,1.0843637078474746,1.3473515839898969,1.2602191579677489,1.3067729083665338,1.2822030879340636,1.0717545780342408],"returnOnAssets":[null,null,null,null,null,null,9.064319886598547,9.23794338385889,8.969475572658018,9.25246436413783,6.18889567910496,4.154009641502169,2.759166887753757,2.733461567473787,2.819639174445327,1.7420798355388303,1.9038411079829496,2.296442786315448,2.5483102749287934,3.3834491051713558,4.022383149599819,4.452718418982915,5.439360386774664,5.58024281902926,5.211552545276523,3.807060201138237,1.7475982583053034,0.8282506879402737,0.15159840614253742,0.7154962354007202,1.0190642068006468,1.2102130833742932,1.6855888622499395,1.9472174363706258,-0.11964636379454632,1.029356648774867,1.816571565180687,2.9152634995726925,6.900131474034874,7.600344966216655,8.418872796533256,8.810705235285841,9.681734688881482,8.76526012104177,7.121348050106412,6.34422019154611,5.420962125719257,6.501508887145876,7.720504044138976,9.472676933785014,10.961458109724308,12.608968084154112,13.407299136304635,13.837977892020225,14.780158949515338,14.816459047729028,14.336305950025022,12.500717659702143,9.758737758461125,7.327866553289472,4.085384319610185,2.5826686547118958,1.8521058322149626,1.08430470112231,2.6340620765747382,2.641601770507039,2.736275854137272,3.52442456009587,3.4061864480545685],"revenueGrowth":[null,null,null,null,43.55714258214787,33.57134668610078,25.69711483110364,18.055200333218856,13.84685524260323,-1.5589749877390924,-12.489695726245209,-10.455881897805696,-6.2229838757169915,3.761435323863327,13.93732599275712,22.32844611268949,71.4284817161625,34.74615435399748,29.216042918297227,18.660292488867803,5.0043775940450175,4.12765578370673,6.008730147445651,-1.8115493413846662,-23.440040189504675,-10.64647078198454,-4.153421766791398,8.029798915521248,7.834023686165148,20.01359580253532,8.258194522835517,6.0901148434483465,11.654165522195692,13.78293856255035,15.660210698666432,16.169494251025164,15.086063340196198,12.51511847626794,17.14264426479901,10.12014046744769,5.893417958794411,0.8499872252653029,-4.226162838770408,-7.137446120154944,-10.352912678645742,-4.391764553223309,16.341310346430603,47.166363276894515,52.57890525134323,52.337466352570125,37.04683620172959,16.702612551770546,13.741463237430974,10.574601948996865,3.3406848810111356,-3.0867641659908407,-6.750876296479646,-22.373305350555274,-34.967513885194236,-35.37125380692191,-31.5488320717882,-13.48533413073617,5.1438027387751495,9.981389002953911,14.523205669056916,12.023286172549618,15.408284163183982,22.087060729330087,21.658765960700354],"returnOnEquity":[null,null,null,null,11.091146101190413,13.123384778762448,15.288459239541908,13.782112016458678,15.194096628978418,12.696709521689703,8.44485759487087,5.746327566584474,3.8425996445798423,3.4931340756795515,3.528015454787807,2.530370275329947,2.7730115720209345,3.3339708996516157,3.6243005169668816,5.268838892916914,6.284847697500112,6.878523323813937,8.196318291926346,8.18944127524541,7.617601351805729,5.535819276911461,2.9366717397668953,1.3670775048708652,0.2458111502439525,1.1633964025723125,1.9158815580018564,2.2343044108138677,3.082541034453066,3.464770404597143,-0.21305665477444619,1.7678570206865727,3.0604618009275346,4.747487596997837,11.237313311907526,12.164451688463588,13.0120716303768,13.360505215690777,14.388219029534577,12.884418756793888,11.256202768496589,9.925739289023168,9.04492864144412,10.483063892725706,12.974552557401275,15.637939780338748,19.73075412047453,21.679942772007767,22.400931709039327,22.743717201585035,22.960775120137868,21.796137875236475,21.067541455198906,18.248211207706017,13.392811876215147,9.744780380027526,5.3626951828425025,3.353749610124892,2.3935036578894717,1.3822804191368119,3.362453962190289,3.350797367603564,3.474379595708938,4.47531498000237,4.351848107408605]}},"filings":[{"accn":"0001564590-19-003715","filed":"2019-02-21","form":"10-K"},{"accn":"0001564590-17-009927","filed":"2017-05-09","form":"10-Q"},{"accn":"0001564590-18-020014","filed":"2018-08-07","form":"10-Q"},{"accn":"0001564590-18-027530","filed":"2018-11-06","form":"10-Q"},{"accn":"0001564590-20-004248","filed":"2020-02-12","form":"10-K"},{"accn":"0001564590-19-016602","filed":"2019-05-07","form":"10-Q"},{"accn":"0001564590-19-028824","filed":"2019-08-05","form":"10-Q"},{"accn":"0001564590-19-039855","filed":"2019-11-04","form":"10-Q"},{"accn":"0001564590-21-007008","filed":"2021-02-22","form":"10-K"},{"accn":"0001564590-20-024331","filed":"2020-05-11","form":"10-Q"},{"accn":"0001564590-20-037873","filed":"2020-08-06","form":"10-Q"},{"accn":"0001564590-20-052586","filed":"2020-11-09","form":"10-Q"},{"accn":"0000950170-22-001438","filed":"2022-02-18","form":"10-K"},{"accn":"0001564590-21-025107","filed":"2021-05-06","form":"10-Q"},{"accn":"0001564590-21-041719","filed":"2021-08-05","form":"10-Q"},{"accn":"0000950170-21-002856","filed":"2021-11-03","form":"10-Q"},{"accn":"0000950170-22-007447","filed":"2022-05-04","form":"10-Q"},{"accn":"0000950170-22-014837","filed":"2022-08-04","form":"10-Q"},{"accn":"0000950170-22-022711","filed":"2022-11-07","form":"10-Q"},{"accn":"0000950170-23-002499","filed":"2023-02-10","form":"10-K"},{"accn":"0000950170-24-013363","filed":"2024-02-09","form":"10-K"},{"accn":"0000950170-23-019848","filed":"2023-05-09","form":"10-Q"},{"accn":"0000950170-23-039946","filed":"2023-08-08","form":"10-Q"},{"accn":"0000950170-23-061252","filed":"2023-11-08","form":"10-Q"},{"accn":"0000950170-25-021400","filed":"2025-02-14","form":"10-K"},{"accn":"0000950170-24-057252","filed":"2024-05-09","form":"10-Q"},{"accn":"0000950170-24-094180","filed":"2024-08-08","form":"10-Q"},{"accn":"0000950170-24-123507","filed":"2024-11-07","form":"10-Q"},{"accn":"0001193125-26-044918","filed":"2026-02-10","form":"10-K"},{"accn":"0000950170-25-067170","filed":"2025-05-08","form":"10-Q"},{"accn":"0000950170-25-105233","filed":"2025-08-07","form":"10-Q"},{"accn":"0001193125-25-270081","filed":"2025-11-06","form":"10-Q"},{"accn":"0001193125-26-335450","filed":"2026-08-05","form":"10-Q"},{"accn":"0001193125-26-212380","filed":"2026-05-07","form":"10-Q"},{"accn":"0000950123-11-019939","filed":"2011-02-28","form":"10-K"},{"accn":"0000950123-10-074302","filed":"2010-08-06","form":"10-Q"},{"accn":"0000950123-10-103173","filed":"2010-11-09","form":"10-Q"},{"accn":"0001193125-12-084918","filed":"2012-02-28","form":"10-K"},{"accn":"0000950123-11-048446","filed":"2011-05-10","form":"10-Q"},{"accn":"0000950123-11-075177","filed":"2011-08-09","form":"10-Q"},{"accn":"0000950123-11-097004","filed":"2011-11-09","form":"10-Q"},{"accn":"0001193125-13-080181","filed":"2013-02-27","form":"10-K"},{"accn":"0001193125-12-225219","filed":"2012-05-10","form":"10-Q"},{"accn":"0001193125-12-347724","filed":"2012-08-09","form":"10-Q"},{"accn":"0001193125-12-462789","filed":"2012-11-09","form":"10-Q"},{"accn":"0001193125-14-073365","filed":"2014-02-27","form":"10-K"},{"accn":"0001193125-13-214587","filed":"2013-05-10","form":"10-Q"},{"accn":"0001193125-13-327122","filed":"2013-08-08","form":"10-Q"},{"accn":"0001193125-13-438418","filed":"2013-11-12","form":"10-Q"},{"accn":"0001564590-15-001204","filed":"2015-03-02","form":"10-K"},{"accn":"0001193125-14-192693","filed":"2014-05-09","form":"10-Q"},{"accn":"0001564590-14-003420","filed":"2014-08-08","form":"10-Q"},{"accn":"0001564590-14-005285","filed":"2014-11-07","form":"10-Q"},{"accn":"0001564590-16-014609","filed":"2016-03-11","form":"10-K"},{"accn":"0001564590-15-003899","filed":"2015-05-11","form":"10-Q"},{"accn":"0001564590-15-006660","filed":"2015-08-07","form":"10-Q"},{"accn":"0001564590-15-009765","filed":"2015-11-06","form":"10-Q"},{"accn":"0001564590-17-002599","filed":"2017-02-27","form":"10-K"},{"accn":"0001564590-16-018043","filed":"2016-05-05","form":"10-Q"},{"accn":"0001564590-16-023701","filed":"2016-08-09","form":"10-Q"},{"accn":"0001564590-16-028703","filed":"2016-11-09","form":"10-Q"},{"accn":"0001564590-18-002396","filed":"2018-02-20","form":"10-K"},{"accn":"0001564590-17-016557","filed":"2017-08-08","form":"10-Q"},{"accn":"0001564590-17-022306","filed":"2017-11-07","form":"10-Q"},{"accn":"0001564590-18-011878","filed":"2018-05-08","form":"10-Q"}],"provenance":{"cash@FY2016":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2016-12-31","value":247802000},"cash@2017Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2017-03-31","value":265119000},"cash@2017Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2017-06-30","value":266605000},"cash@2017Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2017-09-30","value":201226000},"cash@2017Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2017-12-31","value":203820000},"cash@FY2017":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2017-12-31","value":203820000},"cash@2018Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2018-03-31","value":182411000},"cash@2018Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2018-06-30","value":152403000},"cash@2018Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2018-09-30","value":150274000},"cash@2018Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2018-12-31","value":241053000},"cash@FY2018":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2018-12-31","value":241053000},"cash@2019Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2019-03-31","value":301167000},"cash@2019Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2019-06-30","value":235352000},"cash@2019Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2019-09-30","value":218349000},"cash@2019Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2019-12-31","value":258390000},"cash@FY2019":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2019-12-31","value":258390000},"cash@2020Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2020-03-31","value":269516000},"cash@2020Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":14,"unit":"USD","end":"2020-06-30","value":503206000},"cash@2020Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2020-09-30","value":587643000},"cash@2020Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2020-12-31","value":268065000},"cash@FY2020":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2020-12-31","value":268065000},"cash@2021Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2021-03-31","value":276253000},"cash@2021Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":17,"unit":"USD","end":"2021-06-30","value":292650000},"cash@2021Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2021-09-30","value":280543000},"cash@2021Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2021-12-31","value":363599000},"cash@FY2021":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2021-12-31","value":363599000},"cash@2022Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2022-03-31","value":303295000},"cash@2022Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":17,"unit":"USD","end":"2022-06-30","value":299868000},"cash@2022Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2022-09-30","value":378996000},"cash@2022Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2022-12-31","value":336732000},"cash@FY2022":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2022-12-31","value":336732000},"cash@2023Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2023-03-31","value":323146000},"cash@2023Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2023-06-30","value":321616000},"cash@2023Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":23,"unit":"USD","end":"2023-09-30","value":295045000},"cash@2023Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2023-12-31","value":315457000},"cash@FY2023":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2023-12-31","value":315457000},"cash@2024Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":25,"unit":"USD","end":"2024-03-31","value":266202000},"cash@2024Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":26,"unit":"USD","end":"2024-06-30","value":264709000},"cash@2024Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2024-09-30","value":311864000},"cash@2024Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":28,"unit":"USD","end":"2024-12-31","value":308671000},"cash@FY2024":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":28,"unit":"USD","end":"2024-12-31","value":308671000},"cash@2025Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2025-03-31","value":335754000},"cash@2025Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2025-06-30","value":317049000},"cash@2025Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2025-09-30","value":376587000},"cash@2025Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2025-12-31","value":367212000},"cash@FY2025":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2025-12-31","value":367212000},"cash@2026Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":33,"unit":"USD","end":"2026-03-31","value":394062000},"cash@2026Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2026-06-30","value":430447000},"currentAssets@2009Q4":{"kind":"filed","concept":"AssetsCurrent","filing":34,"unit":"USD","end":"2009-12-31","value":750619000},"currentAssets@FY2009":{"kind":"filed","concept":"AssetsCurrent","filing":34,"unit":"USD","end":"2009-12-31","value":750619000},"currentAssets@2010Q2":{"kind":"filed","concept":"AssetsCurrent","filing":35,"unit":"USD","end":"2010-06-30","value":487159000},"currentAssets@2010Q3":{"kind":"filed","concept":"AssetsCurrent","filing":36,"unit":"USD","end":"2010-09-30","value":519833000},"currentAssets@2010Q4":{"kind":"filed","concept":"AssetsCurrent","filing":37,"unit":"USD","end":"2010-12-31","value":540752000},"currentAssets@FY2010":{"kind":"filed","concept":"AssetsCurrent","filing":37,"unit":"USD","end":"2010-12-31","value":540752000},"currentAssets@2011Q1":{"kind":"filed","concept":"AssetsCurrent","filing":38,"unit":"USD","end":"2011-03-31","value":569013000},"currentAssets@2011Q2":{"kind":"filed","concept":"AssetsCurrent","filing":39,"unit":"USD","end":"2011-06-30","value":588829000},"currentAssets@2011Q3":{"kind":"filed","concept":"AssetsCurrent","filing":40,"unit":"USD","end":"2011-09-30","value":429300000},"currentAssets@2011Q4":{"kind":"filed","concept":"AssetsCurrent","filing":41,"unit":"USD","end":"2011-12-31","value":426798000},"currentAssets@FY2011":{"kind":"filed","concept":"AssetsCurrent","filing":41,"unit":"USD","end":"2011-12-31","value":426798000},"currentAssets@2012Q1":{"kind":"filed","concept":"AssetsCurrent","filing":42,"unit":"USD","end":"2012-03-31","value":477936000},"currentAssets@2012Q2":{"kind":"filed","concept":"AssetsCurrent","filing":43,"unit":"USD","end":"2012-06-30","value":486489000},"currentAssets@2012Q3":{"kind":"filed","concept":"AssetsCurrent","filing":44,"unit":"USD","end":"2012-09-30","value":518510000},"currentAssets@2012Q4":{"kind":"filed","concept":"AssetsCurrent","filing":45,"unit":"USD","end":"2012-12-31","value":491410000},"currentAssets@FY2012":{"kind":"filed","concept":"AssetsCurrent","filing":45,"unit":"USD","end":"2012-12-31","value":491410000},"currentAssets@2013Q1":{"kind":"filed","concept":"AssetsCurrent","filing":46,"unit":"USD","end":"2013-03-31","value":611889000},"currentAssets@2013Q2":{"kind":"filed","concept":"AssetsCurrent","filing":47,"unit":"USD","end":"2013-06-30","value":642886000},"currentAssets@2013Q3":{"kind":"filed","concept":"AssetsCurrent","filing":48,"unit":"USD","end":"2013-09-30","value":672265000},"currentAssets@2013Q4":{"kind":"filed","concept":"AssetsCurrent","filing":49,"unit":"USD","end":"2013-12-31","value":650085000},"currentAssets@FY2013":{"kind":"filed","concept":"AssetsCurrent","filing":49,"unit":"USD","end":"2013-12-31","value":650085000},"currentAssets@2014Q1":{"kind":"filed","concept":"AssetsCurrent","filing":50,"unit":"USD","end":"2014-03-31","value":643377000},"currentAssets@2014Q2":{"kind":"filed","concept":"AssetsCurrent","filing":51,"unit":"USD","end":"2014-06-30","value":688192000},"currentAssets@2014Q3":{"kind":"filed","concept":"AssetsCurrent","filing":52,"unit":"USD","end":"2014-09-30","value":695730000},"currentAssets@2014Q4":{"kind":"filed","concept":"AssetsCurrent","filing":53,"unit":"USD","end":"2014-12-31","value":675510000},"currentAssets@FY2014":{"kind":"filed","concept":"AssetsCurrent","filing":53,"unit":"USD","end":"2014-12-31","value":675510000},"currentAssets@2015Q1":{"kind":"filed","concept":"AssetsCurrent","filing":54,"unit":"USD","end":"2015-03-31","value":671598000},"currentAssets@2015Q2":{"kind":"filed","concept":"AssetsCurrent","filing":55,"unit":"USD","end":"2015-06-30","value":681546000},"currentAssets@2015Q3":{"kind":"filed","concept":"AssetsCurrent","filing":56,"unit":"USD","end":"2015-09-30","value":663088000},"currentAssets@2015Q4":{"kind":"filed","concept":"AssetsCurrent","filing":57,"unit":"USD","end":"2015-12-31","value":750551000},"currentAssets@FY2015":{"kind":"filed","concept":"AssetsCurrent","filing":57,"unit":"USD","end":"2015-12-31","value":750551000},"currentAssets@2016Q1":{"kind":"filed","concept":"AssetsCurrent","filing":58,"unit":"USD","end":"2016-03-31","value":744530000},"currentAssets@2016Q2":{"kind":"filed","concept":"AssetsCurrent","filing":59,"unit":"USD","end":"2016-06-30","value":718250000},"currentAssets@2016Q3":{"kind":"filed","concept":"AssetsCurrent","filing":60,"unit":"USD","end":"2016-09-30","value":739512000},"currentAssets@2016Q4":{"kind":"filed","concept":"AssetsCurrent","filing":61,"unit":"USD","end":"2016-12-31","value":732782000},"currentAssets@FY2016":{"kind":"filed","concept":"AssetsCurrent","filing":61,"unit":"USD","end":"2016-12-31","value":732782000},"currentAssets@2017Q1":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2017-03-31","value":739249000},"currentAssets@2017Q2":{"kind":"filed","concept":"AssetsCurrent","filing":62,"unit":"USD","end":"2017-06-30","value":758433000},"currentAssets@2017Q3":{"kind":"filed","concept":"AssetsCurrent","filing":63,"unit":"USD","end":"2017-09-30","value":701479000},"currentAssets@2017Q4":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":662324000},"currentAssets@FY2017":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":662324000},"currentAssets@2018Q1":{"kind":"filed","concept":"AssetsCurrent","filing":64,"unit":"USD","end":"2018-03-31","value":634319000},"currentAssets@2018Q2":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2018-06-30","value":618540000},"currentAssets@2018Q3":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2018-09-30","value":647569000},"currentAssets@2018Q4":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2018-12-31","value":734838000},"currentAssets@FY2018":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2018-12-31","value":734838000},"currentAssets@2019Q1":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2019-03-31","value":780990000},"currentAssets@2019Q2":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2019-06-30","value":756654000},"currentAssets@2019Q3":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2019-09-30","value":763035000},"currentAssets@2019Q4":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2019-12-31","value":809959000},"currentAssets@FY2019":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2019-12-31","value":809959000},"currentAssets@2020Q1":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2020-03-31","value":796446000},"currentAssets@2020Q2":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2020-06-30","value":1126485000},"currentAssets@2020Q3":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2020-09-30","value":1214689000},"currentAssets@2020Q4":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2020-12-31","value":1023987000},"currentAssets@FY2020":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2020-12-31","value":1023987000},"currentAssets@2021Q1":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2021-03-31","value":1050351000},"currentAssets@2021Q2":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2021-06-30","value":1042478000},"currentAssets@2021Q3":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2021-09-30","value":1063883000},"currentAssets@2021Q4":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2021-12-31","value":1187672000},"currentAssets@FY2021":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2021-12-31","value":1187672000},"currentAssets@2022Q1":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2022-03-31","value":1152089000},"currentAssets@2022Q2":{"kind":"filed","concept":"AssetsCurrent","filing":17,"unit":"USD","end":"2022-06-30","value":1214613000},"currentAssets@2022Q3":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2022-09-30","value":1276561000},"currentAssets@2022Q4":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2022-12-31","value":1161671000},"currentAssets@FY2022":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2022-12-31","value":1161671000},"currentAssets@2023Q1":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2023-03-31","value":1121771000},"currentAssets@2023Q2":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2023-06-30","value":1160389000},"currentAssets@2023Q3":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2023-09-30","value":1182582000},"currentAssets@2023Q4":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2023-12-31","value":1187385000},"currentAssets@FY2023":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2023-12-31","value":1187385000},"currentAssets@2024Q1":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2024-03-31","value":1201229000},"currentAssets@2024Q2":{"kind":"filed","concept":"AssetsCurrent","filing":26,"unit":"USD","end":"2024-06-30","value":1220464000},"currentAssets@2024Q3":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2024-09-30","value":1262444000},"currentAssets@2024Q4":{"kind":"filed","concept":"AssetsCurrent","filing":28,"unit":"USD","end":"2024-12-31","value":1224153000},"currentAssets@FY2024":{"kind":"filed","concept":"AssetsCurrent","filing":28,"unit":"USD","end":"2024-12-31","value":1224153000},"currentAssets@2025Q1":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2025-03-31","value":1224890000},"currentAssets@2025Q2":{"kind":"filed","concept":"AssetsCurrent","filing":30,"unit":"USD","end":"2025-06-30","value":1244614000},"currentAssets@2025Q3":{"kind":"filed","concept":"AssetsCurrent","filing":31,"unit":"USD","end":"2025-09-30","value":1273510000},"currentAssets@2025Q4":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2025-12-31","value":1256962000},"currentAssets@FY2025":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2025-12-31","value":1256962000},"currentAssets@2026Q1":{"kind":"filed","concept":"AssetsCurrent","filing":33,"unit":"USD","end":"2026-03-31","value":1302673000},"currentAssets@2026Q2":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2026-06-30","value":1360059000},"totalAssets@2010Q4":{"kind":"filed","concept":"Assets","filing":41,"unit":"USD","end":"2010-12-31","value":846550000},"totalAssets@FY2010":{"kind":"filed","concept":"Assets","filing":41,"unit":"USD","end":"2010-12-31","value":846550000},"totalAssets@2011Q1":{"kind":"filed","concept":"Assets","filing":42,"unit":"USD","end":"2011-03-31","value":881798000},"totalAssets@2011Q2":{"kind":"filed","concept":"Assets","filing":43,"unit":"USD","end":"2011-06-30","value":923064000},"totalAssets@2011Q3":{"kind":"filed","concept":"Assets","filing":44,"unit":"USD","end":"2011-09-30","value":773729000},"totalAssets@2011Q4":{"kind":"filed","concept":"Assets","filing":45,"unit":"USD","end":"2011-12-31","value":793064000},"totalAssets@FY2011":{"kind":"filed","concept":"Assets","filing":45,"unit":"USD","end":"2011-12-31","value":793064000},"totalAssets@2012Q1":{"kind":"filed","concept":"Assets","filing":42,"unit":"USD","end":"2012-03-31","value":847808000},"totalAssets@2012Q2":{"kind":"filed","concept":"Assets","filing":47,"unit":"USD","end":"2012-06-30","value":859793000},"totalAssets@2012Q3":{"kind":"filed","concept":"Assets","filing":48,"unit":"USD","end":"2012-09-30","value":923167000},"totalAssets@2012Q4":{"kind":"filed","concept":"Assets","filing":49,"unit":"USD","end":"2012-12-31","value":920063000},"totalAssets@FY2012":{"kind":"filed","concept":"Assets","filing":49,"unit":"USD","end":"2012-12-31","value":920063000},"totalAssets@2013Q1":{"kind":"filed","concept":"Assets","filing":50,"unit":"USD","end":"2013-03-31","value":1144638000},"totalAssets@2013Q2":{"kind":"filed","concept":"Assets","filing":51,"unit":"USD","end":"2013-06-30","value":1171574000},"totalAssets@2013Q3":{"kind":"filed","concept":"Assets","filing":52,"unit":"USD","end":"2013-09-30","value":1202120000},"totalAssets@2013Q4":{"kind":"filed","concept":"Assets","filing":53,"unit":"USD","end":"2013-12-31","value":1162258000},"totalAssets@FY2013":{"kind":"filed","concept":"Assets","filing":53,"unit":"USD","end":"2013-12-31","value":1162258000},"totalAssets@2014Q1":{"kind":"filed","concept":"Assets","filing":50,"unit":"USD","end":"2014-03-31","value":1140604000},"totalAssets@2014Q2":{"kind":"filed","concept":"Assets","filing":55,"unit":"USD","end":"2014-06-30","value":1185735000},"totalAssets@2014Q3":{"kind":"filed","concept":"Assets","filing":56,"unit":"USD","end":"2014-09-30","value":1188240000},"totalAssets@2014Q4":{"kind":"filed","concept":"Assets","filing":57,"unit":"USD","end":"2014-12-31","value":1179157000},"totalAssets@FY2014":{"kind":"filed","concept":"Assets","filing":57,"unit":"USD","end":"2014-12-31","value":1179157000},"totalAssets@2015Q1":{"kind":"filed","concept":"Assets","filing":54,"unit":"USD","end":"2015-03-31","value":1175030000},"totalAssets@2015Q2":{"kind":"filed","concept":"Assets","filing":59,"unit":"USD","end":"2015-06-30","value":1205184000},"totalAssets@2015Q3":{"kind":"filed","concept":"Assets","filing":60,"unit":"USD","end":"2015-09-30","value":1213193000},"totalAssets@2015Q4":{"kind":"filed","concept":"Assets","filing":61,"unit":"USD","end":"2015-12-31","value":1598827000},"totalAssets@FY2015":{"kind":"filed","concept":"Assets","filing":61,"unit":"USD","end":"2015-12-31","value":1598827000},"totalAssets@2016Q1":{"kind":"filed","concept":"Assets","filing":58,"unit":"USD","end":"2016-03-31","value":1579933000},"totalAssets@2016Q2":{"kind":"filed","concept":"Assets","filing":62,"unit":"USD","end":"2016-06-30","value":1542866000},"totalAssets@2016Q3":{"kind":"filed","concept":"Assets","filing":63,"unit":"USD","end":"2016-09-30","value":1552440000},"totalAssets@2016Q4":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2016-12-31","value":1528552000},"totalAssets@FY2016":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2016-12-31","value":1528552000},"totalAssets@2017Q1":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2017-03-31","value":1541005000},"totalAssets@2017Q2":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2017-06-30","value":1579129000},"totalAssets@2017Q3":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2017-09-30","value":1540589000},"totalAssets@2017Q4":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2017-12-31","value":1488673000},"totalAssets@FY2017":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2017-12-31","value":1488673000},"totalAssets@2018Q1":{"kind":"filed","concept":"Assets","filing":64,"unit":"USD","end":"2018-03-31","value":1471362000},"totalAssets@2018Q2":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2018-06-30","value":1436772000},"totalAssets@2018Q3":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2018-09-30","value":1467784000},"totalAssets@2018Q4":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2018-12-31","value":1526371000},"totalAssets@FY2018":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2018-12-31","value":1526371000},"totalAssets@2019Q1":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2019-03-31","value":1612998000},"totalAssets@2019Q2":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2019-06-30","value":1614159000},"totalAssets@2019Q3":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2019-09-30","value":1609813000},"totalAssets@2019Q4":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2019-12-31","value":1639384000},"totalAssets@FY2019":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2019-12-31","value":1639384000},"totalAssets@2020Q1":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2020-03-31","value":1620266000},"totalAssets@2020Q2":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2020-06-30","value":1937163000},"totalAssets@2020Q3":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2020-09-30","value":2032652000},"totalAssets@2020Q4":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2020-12-31","value":1979457000},"totalAssets@FY2020":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2020-12-31","value":1979457000},"totalAssets@2021Q1":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2021-03-31","value":1990342000},"totalAssets@2021Q2":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2021-06-30","value":1992969000},"totalAssets@2021Q3":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2021-09-30","value":2041909000},"totalAssets@2021Q4":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2021-12-31","value":2194495000},"totalAssets@FY2021":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2021-12-31","value":2194495000},"totalAssets@2022Q1":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2022-03-31","value":2165462000},"totalAssets@2022Q2":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2022-06-30","value":2285044000},"totalAssets@2022Q3":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2022-09-30","value":2362564000},"totalAssets@2022Q4":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2022-12-31","value":2288312000},"totalAssets@FY2022":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2022-12-31","value":2288312000},"totalAssets@2023Q1":{"kind":"filed","concept":"Assets","filing":25,"unit":"USD","end":"2023-03-31","value":2285561000},"totalAssets@2023Q2":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2023-06-30","value":2341071000},"totalAssets@2023Q3":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2023-09-30","value":2340222000},"totalAssets@2023Q4":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2023-12-31","value":2367659000},"totalAssets@FY2023":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2023-12-31","value":2367659000},"totalAssets@2024Q1":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2024-03-31","value":2356172000},"totalAssets@2024Q2":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2024-06-30","value":2361057000},"totalAssets@2024Q3":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2024-09-30","value":2389382000},"totalAssets@2024Q4":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2024-12-31","value":2386281000},"totalAssets@FY2024":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2024-12-31","value":2386281000},"totalAssets@2025Q1":{"kind":"filed","concept":"Assets","filing":33,"unit":"USD","end":"2025-03-31","value":2356341000},"totalAssets@2025Q2":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2025-06-30","value":2471555000},"totalAssets@2025Q3":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2025-09-30","value":2469791000},"totalAssets@2025Q4":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2025-12-31","value":2448100000},"totalAssets@FY2025":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2025-12-31","value":2448100000},"totalAssets@2026Q1":{"kind":"filed","concept":"Assets","filing":33,"unit":"USD","end":"2026-03-31","value":2497728000},"totalAssets@2026Q2":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2026-06-30","value":2583365000},"currentLiabilities@2009Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":34,"unit":"USD","end":"2009-12-31","value":396310000},"currentLiabilities@FY2009":{"kind":"filed","concept":"LiabilitiesCurrent","filing":34,"unit":"USD","end":"2009-12-31","value":396310000},"currentLiabilities@2010Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":35,"unit":"USD","end":"2010-06-30","value":114041000},"currentLiabilities@2010Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":36,"unit":"USD","end":"2010-09-30","value":125694000},"currentLiabilities@2010Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":37,"unit":"USD","end":"2010-12-31","value":251365000},"currentLiabilities@FY2010":{"kind":"filed","concept":"LiabilitiesCurrent","filing":37,"unit":"USD","end":"2010-12-31","value":251365000},"currentLiabilities@2011Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":38,"unit":"USD","end":"2011-03-31","value":255089000},"currentLiabilities@2011Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":39,"unit":"USD","end":"2011-06-30","value":273275000},"currentLiabilities@2011Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":40,"unit":"USD","end":"2011-09-30","value":118178000},"currentLiabilities@2011Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":41,"unit":"USD","end":"2011-12-31","value":109711000},"currentLiabilities@FY2011":{"kind":"filed","concept":"LiabilitiesCurrent","filing":41,"unit":"USD","end":"2011-12-31","value":109711000},"currentLiabilities@2012Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":42,"unit":"USD","end":"2012-03-31","value":110004000},"currentLiabilities@2012Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":43,"unit":"USD","end":"2012-06-30","value":113979000},"currentLiabilities@2012Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":44,"unit":"USD","end":"2012-09-30","value":133337000},"currentLiabilities@2012Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":45,"unit":"USD","end":"2012-12-31","value":113518000},"currentLiabilities@FY2012":{"kind":"filed","concept":"LiabilitiesCurrent","filing":45,"unit":"USD","end":"2012-12-31","value":113518000},"currentLiabilities@2013Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":46,"unit":"USD","end":"2013-03-31","value":158916000},"currentLiabilities@2013Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":47,"unit":"USD","end":"2013-06-30","value":176080000},"currentLiabilities@2013Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":48,"unit":"USD","end":"2013-09-30","value":183336000},"currentLiabilities@2013Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":49,"unit":"USD","end":"2013-12-31","value":156916000},"currentLiabilities@FY2013":{"kind":"filed","concept":"LiabilitiesCurrent","filing":49,"unit":"USD","end":"2013-12-31","value":156916000},"currentLiabilities@2014Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":50,"unit":"USD","end":"2014-03-31","value":148360000},"currentLiabilities@2014Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":51,"unit":"USD","end":"2014-06-30","value":167912000},"currentLiabilities@2014Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":52,"unit":"USD","end":"2014-09-30","value":168543000},"currentLiabilities@2014Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":53,"unit":"USD","end":"2014-12-31","value":149271000},"currentLiabilities@FY2014":{"kind":"filed","concept":"LiabilitiesCurrent","filing":53,"unit":"USD","end":"2014-12-31","value":149271000},"currentLiabilities@2015Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":54,"unit":"USD","end":"2015-03-31","value":155550000},"currentLiabilities@2015Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":55,"unit":"USD","end":"2015-06-30","value":173444000},"currentLiabilities@2015Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":56,"unit":"USD","end":"2015-09-30","value":187623000},"currentLiabilities@2015Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":57,"unit":"USD","end":"2015-12-31","value":179663000},"currentLiabilities@FY2015":{"kind":"filed","concept":"LiabilitiesCurrent","filing":57,"unit":"USD","end":"2015-12-31","value":179663000},"currentLiabilities@2016Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":58,"unit":"USD","end":"2016-03-31","value":173105000},"currentLiabilities@2016Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":59,"unit":"USD","end":"2016-06-30","value":180102000},"currentLiabilities@2016Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":60,"unit":"USD","end":"2016-09-30","value":172606000},"currentLiabilities@2016Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":61,"unit":"USD","end":"2016-12-31","value":185373000},"currentLiabilities@FY2016":{"kind":"filed","concept":"LiabilitiesCurrent","filing":61,"unit":"USD","end":"2016-12-31","value":185373000},"currentLiabilities@2017Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2017-03-31","value":187866000},"currentLiabilities@2017Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":62,"unit":"USD","end":"2017-06-30","value":217041000},"currentLiabilities@2017Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":63,"unit":"USD","end":"2017-09-30","value":225192000},"currentLiabilities@2017Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":247162000},"currentLiabilities@FY2017":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":247162000},"currentLiabilities@2018Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":64,"unit":"USD","end":"2018-03-31","value":240383000},"currentLiabilities@2018Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2018-06-30","value":237705000},"currentLiabilities@2018Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2018-09-30","value":261870000},"currentLiabilities@2018Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2018-12-31","value":254024000},"currentLiabilities@FY2018":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2018-12-31","value":254024000},"currentLiabilities@2019Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2019-03-31","value":256143000},"currentLiabilities@2019Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2019-06-30","value":275411000},"currentLiabilities@2019Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2019-09-30","value":297704000},"currentLiabilities@2019Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2019-12-31","value":285322000},"currentLiabilities@FY2019":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2019-12-31","value":285322000},"currentLiabilities@2020Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2020-03-31","value":264117000},"currentLiabilities@2020Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2020-06-30","value":325335000},"currentLiabilities@2020Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2020-09-30","value":321533000},"currentLiabilities@2020Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2020-12-31","value":509762000},"currentLiabilities@FY2020":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2020-12-31","value":509762000},"currentLiabilities@2021Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2021-03-31","value":432838000},"currentLiabilities@2021Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2021-06-30","value":460205000},"currentLiabilities@2021Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2021-09-30","value":444625000},"currentLiabilities@2021Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2021-12-31","value":471034000},"currentLiabilities@FY2021":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2021-12-31","value":471034000},"currentLiabilities@2022Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2022-03-31","value":463493000},"currentLiabilities@2022Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":17,"unit":"USD","end":"2022-06-30","value":499977000},"currentLiabilities@2022Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2022-09-30","value":511541000},"currentLiabilities@2022Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2022-12-31","value":432530000},"currentLiabilities@FY2022":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2022-12-31","value":432530000},"currentLiabilities@2023Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2023-03-31","value":390346000},"currentLiabilities@2023Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2023-06-30","value":412956000},"currentLiabilities@2023Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2023-09-30","value":414907000},"currentLiabilities@2023Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2023-12-31","value":393498000},"currentLiabilities@FY2023":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2023-12-31","value":393498000},"currentLiabilities@2024Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2024-03-31","value":377279000},"currentLiabilities@2024Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":26,"unit":"USD","end":"2024-06-30","value":360955000},"currentLiabilities@2024Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2024-09-30","value":352783000},"currentLiabilities@2024Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":28,"unit":"USD","end":"2024-12-31","value":375596000},"currentLiabilities@FY2024":{"kind":"filed","concept":"LiabilitiesCurrent","filing":28,"unit":"USD","end":"2024-12-31","value":375596000},"currentLiabilities@2025Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2025-03-31","value":356902000},"currentLiabilities@2025Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":30,"unit":"USD","end":"2025-06-30","value":373633000},"currentLiabilities@2025Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":31,"unit":"USD","end":"2025-09-30","value":383796000},"currentLiabilities@2025Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2025-12-31","value":378340000},"currentLiabilities@FY2025":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2025-12-31","value":378340000},"currentLiabilities@2026Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":33,"unit":"USD","end":"2026-03-31","value":411366000},"currentLiabilities@2026Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2026-06-30","value":429401000},"totalLiabilities@2014Q4":{"kind":"filed","concept":"Liabilities","filing":53,"unit":"USD","end":"2014-12-31","value":368990000},"totalLiabilities@FY2014":{"kind":"filed","concept":"Liabilities","filing":53,"unit":"USD","end":"2014-12-31","value":368990000},"totalLiabilities@2009Q4":{"kind":"filed","concept":"Liabilities","filing":34,"unit":"USD","end":"2009-12-31","value":570974000},"totalLiabilities@FY2009":{"kind":"filed","concept":"Liabilities","filing":34,"unit":"USD","end":"2009-12-31","value":570974000},"totalLiabilities@2010Q2":{"kind":"filed","concept":"Liabilities","filing":35,"unit":"USD","end":"2010-06-30","value":296302000},"totalLiabilities@2010Q3":{"kind":"filed","concept":"Liabilities","filing":36,"unit":"USD","end":"2010-09-30","value":312005000},"totalLiabilities@2010Q4":{"kind":"filed","concept":"Liabilities","filing":37,"unit":"USD","end":"2010-12-31","value":293658000},"totalLiabilities@FY2010":{"kind":"filed","concept":"Liabilities","filing":37,"unit":"USD","end":"2010-12-31","value":293658000},"totalLiabilities@2011Q1":{"kind":"filed","concept":"Liabilities","filing":38,"unit":"USD","end":"2011-03-31","value":290742000},"totalLiabilities@2011Q2":{"kind":"filed","concept":"Liabilities","filing":39,"unit":"USD","end":"2011-06-30","value":309635000},"totalLiabilities@2011Q3":{"kind":"filed","concept":"Liabilities","filing":40,"unit":"USD","end":"2011-09-30","value":156430000},"totalLiabilities@2011Q4":{"kind":"filed","concept":"Liabilities","filing":41,"unit":"USD","end":"2011-12-31","value":144349000},"totalLiabilities@FY2011":{"kind":"filed","concept":"Liabilities","filing":41,"unit":"USD","end":"2011-12-31","value":144349000},"totalLiabilities@2012Q1":{"kind":"filed","concept":"Liabilities","filing":42,"unit":"USD","end":"2012-03-31","value":188535000},"totalLiabilities@2012Q2":{"kind":"filed","concept":"Liabilities","filing":43,"unit":"USD","end":"2012-06-30","value":193047000},"totalLiabilities@2012Q3":{"kind":"filed","concept":"Liabilities","filing":44,"unit":"USD","end":"2012-09-30","value":212604000},"totalLiabilities@2012Q4":{"kind":"filed","concept":"Liabilities","filing":45,"unit":"USD","end":"2012-12-31","value":199623000},"totalLiabilities@FY2012":{"kind":"filed","concept":"Liabilities","filing":45,"unit":"USD","end":"2012-12-31","value":199623000},"totalLiabilities@2013Q1":{"kind":"filed","concept":"Liabilities","filing":46,"unit":"USD","end":"2013-03-31","value":432175000},"totalLiabilities@2013Q2":{"kind":"filed","concept":"Liabilities","filing":47,"unit":"USD","end":"2013-06-30","value":443663000},"totalLiabilities@2013Q3":{"kind":"filed","concept":"Liabilities","filing":48,"unit":"USD","end":"2013-09-30","value":448783000},"totalLiabilities@2013Q4":{"kind":"filed","concept":"Liabilities","filing":49,"unit":"USD","end":"2013-12-31","value":418581000},"totalLiabilities@FY2013":{"kind":"filed","concept":"Liabilities","filing":49,"unit":"USD","end":"2013-12-31","value":418581000},"totalLiabilities@2014Q1":{"kind":"filed","concept":"Liabilities","filing":50,"unit":"USD","end":"2014-03-31","value":385571000},"totalLiabilities@2014Q2":{"kind":"filed","concept":"Liabilities","filing":51,"unit":"USD","end":"2014-06-30","value":404938000},"totalLiabilities@2014Q3":{"kind":"filed","concept":"Liabilities","filing":52,"unit":"USD","end":"2014-09-30","value":394210000},"totalLiabilities@2015Q1":{"kind":"filed","concept":"Liabilities","filing":54,"unit":"USD","end":"2015-03-31","value":352202000},"totalLiabilities@2015Q2":{"kind":"filed","concept":"Liabilities","filing":55,"unit":"USD","end":"2015-06-30","value":350243000},"totalLiabilities@2015Q3":{"kind":"filed","concept":"Liabilities","filing":56,"unit":"USD","end":"2015-09-30","value":355724000},"totalLiabilities@2015Q4":{"kind":"filed","concept":"Liabilities","filing":57,"unit":"USD","end":"2015-12-31","value":755830000},"totalLiabilities@FY2015":{"kind":"filed","concept":"Liabilities","filing":57,"unit":"USD","end":"2015-12-31","value":755830000},"totalLiabilities@2016Q1":{"kind":"filed","concept":"Liabilities","filing":58,"unit":"USD","end":"2016-03-31","value":733653000},"totalLiabilities@2016Q2":{"kind":"filed","concept":"Liabilities","filing":59,"unit":"USD","end":"2016-06-30","value":703010000},"totalLiabilities@2016Q3":{"kind":"filed","concept":"Liabilities","filing":60,"unit":"USD","end":"2016-09-30","value":709027000},"totalLiabilities@2016Q4":{"kind":"filed","concept":"Liabilities","filing":61,"unit":"USD","end":"2016-12-31","value":708085000},"totalLiabilities@FY2016":{"kind":"filed","concept":"Liabilities","filing":61,"unit":"USD","end":"2016-12-31","value":708085000},"totalLiabilities@2017Q1":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2017-03-31","value":696826000},"totalLiabilities@2017Q2":{"kind":"filed","concept":"Liabilities","filing":62,"unit":"USD","end":"2017-06-30","value":711822000},"totalLiabilities@2017Q3":{"kind":"filed","concept":"Liabilities","filing":63,"unit":"USD","end":"2017-09-30","value":645705000},"totalLiabilities@2017Q4":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2017-12-31","value":614755000},"totalLiabilities@FY2017":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2017-12-31","value":614755000},"totalLiabilities@2018Q1":{"kind":"filed","concept":"Liabilities","filing":64,"unit":"USD","end":"2018-03-31","value":561553000},"totalLiabilities@2018Q2":{"kind":"filed","concept":"Liabilities","filing":2,"unit":"USD","end":"2018-06-30","value":513957000},"totalLiabilities@2018Q3":{"kind":"filed","concept":"Liabilities","filing":3,"unit":"USD","end":"2018-09-30","value":515333000},"totalLiabilities@2018Q4":{"kind":"filed","concept":"Liabilities","filing":4,"unit":"USD","end":"2018-12-31","value":548939000},"totalLiabilities@FY2018":{"kind":"filed","concept":"Liabilities","filing":4,"unit":"USD","end":"2018-12-31","value":548939000},"totalLiabilities@2019Q1":{"kind":"filed","concept":"Liabilities","filing":5,"unit":"USD","end":"2019-03-31","value":595700000},"totalLiabilities@2019Q2":{"kind":"filed","concept":"Liabilities","filing":6,"unit":"USD","end":"2019-06-30","value":563007000},"totalLiabilities@2019Q3":{"kind":"filed","concept":"Liabilities","filing":7,"unit":"USD","end":"2019-09-30","value":532715000},"totalLiabilities@2019Q4":{"kind":"filed","concept":"Liabilities","filing":8,"unit":"USD","end":"2019-12-31","value":486601000},"totalLiabilities@FY2019":{"kind":"filed","concept":"Liabilities","filing":8,"unit":"USD","end":"2019-12-31","value":486601000},"totalLiabilities@2020Q1":{"kind":"filed","concept":"Liabilities","filing":9,"unit":"USD","end":"2020-03-31","value":437977000},"totalLiabilities@2020Q2":{"kind":"filed","concept":"Liabilities","filing":10,"unit":"USD","end":"2020-06-30","value":741536000},"totalLiabilities@2020Q3":{"kind":"filed","concept":"Liabilities","filing":11,"unit":"USD","end":"2020-09-30","value":781601000},"totalLiabilities@2020Q4":{"kind":"filed","concept":"Liabilities","filing":12,"unit":"USD","end":"2020-12-31","value":963334000},"totalLiabilities@FY2020":{"kind":"filed","concept":"Liabilities","filing":12,"unit":"USD","end":"2020-12-31","value":963334000},"totalLiabilities@2021Q1":{"kind":"filed","concept":"Liabilities","filing":13,"unit":"USD","end":"2021-03-31","value":933362000},"totalLiabilities@2021Q2":{"kind":"filed","concept":"Liabilities","filing":14,"unit":"USD","end":"2021-06-30","value":849972000},"totalLiabilities@2021Q3":{"kind":"filed","concept":"Liabilities","filing":15,"unit":"USD","end":"2021-09-30","value":824796000},"totalLiabilities@2021Q4":{"kind":"filed","concept":"Liabilities","filing":19,"unit":"USD","end":"2021-12-31","value":891771000},"totalLiabilities@FY2021":{"kind":"filed","concept":"Liabilities","filing":19,"unit":"USD","end":"2021-12-31","value":891771000},"totalLiabilities@2022Q1":{"kind":"filed","concept":"Liabilities","filing":16,"unit":"USD","end":"2022-03-31","value":805443000},"totalLiabilities@2022Q2":{"kind":"filed","concept":"Liabilities","filing":17,"unit":"USD","end":"2022-06-30","value":867585000},"totalLiabilities@2022Q3":{"kind":"filed","concept":"Liabilities","filing":18,"unit":"USD","end":"2022-09-30","value":899860000},"totalLiabilities@2022Q4":{"kind":"filed","concept":"Liabilities","filing":20,"unit":"USD","end":"2022-12-31","value":705393000},"totalLiabilities@FY2022":{"kind":"filed","concept":"Liabilities","filing":20,"unit":"USD","end":"2022-12-31","value":705393000},"totalLiabilities@2023Q1":{"kind":"filed","concept":"Liabilities","filing":21,"unit":"USD","end":"2023-03-31","value":619888000},"totalLiabilities@2023Q2":{"kind":"filed","concept":"Liabilities","filing":22,"unit":"USD","end":"2023-06-30","value":610493000},"totalLiabilities@2023Q3":{"kind":"filed","concept":"Liabilities","filing":23,"unit":"USD","end":"2023-09-30","value":581339000},"totalLiabilities@2023Q4":{"kind":"filed","concept":"Liabilities","filing":24,"unit":"USD","end":"2023-12-31","value":557982000},"totalLiabilities@FY2023":{"kind":"filed","concept":"Liabilities","filing":24,"unit":"USD","end":"2023-12-31","value":557982000},"totalLiabilities@2024Q1":{"kind":"filed","concept":"Liabilities","filing":25,"unit":"USD","end":"2024-03-31","value":531361000},"totalLiabilities@2024Q2":{"kind":"filed","concept":"Liabilities","filing":26,"unit":"USD","end":"2024-06-30","value":509481000},"totalLiabilities@2024Q3":{"kind":"filed","concept":"Liabilities","filing":27,"unit":"USD","end":"2024-09-30","value":506073000},"totalLiabilities@2024Q4":{"kind":"filed","concept":"Liabilities","filing":28,"unit":"USD","end":"2024-12-31","value":517334000},"totalLiabilities@FY2024":{"kind":"filed","concept":"Liabilities","filing":28,"unit":"USD","end":"2024-12-31","value":517334000},"totalLiabilities@2025Q1":{"kind":"filed","concept":"Liabilities","filing":29,"unit":"USD","end":"2025-03-31","value":484507000},"totalLiabilities@2025Q2":{"kind":"filed","concept":"Liabilities","filing":30,"unit":"USD","end":"2025-06-30","value":537384000},"totalLiabilities@2025Q3":{"kind":"filed","concept":"Liabilities","filing":31,"unit":"USD","end":"2025-09-30","value":522370000},"totalLiabilities@2025Q4":{"kind":"filed","concept":"Liabilities","filing":32,"unit":"USD","end":"2025-12-31","value":509691000},"totalLiabilities@FY2025":{"kind":"filed","concept":"Liabilities","filing":32,"unit":"USD","end":"2025-12-31","value":509691000},"totalLiabilities@2026Q1":{"kind":"filed","concept":"Liabilities","filing":33,"unit":"USD","end":"2026-03-31","value":546859000},"totalLiabilities@2026Q2":{"kind":"filed","concept":"Liabilities","filing":32,"unit":"USD","end":"2026-06-30","value":561056000},"totalDebt@2010Q4":{"kind":"filed","concept":"LongTermDebt","filing":37,"unit":"USD","end":"2010-12-31","value":3811000},"totalDebt@FY2010":{"kind":"filed","concept":"LongTermDebt","filing":37,"unit":"USD","end":"2010-12-31","value":3811000},"totalDebt@2011Q4":{"kind":"filed","concept":"LongTermDebt","filing":41,"unit":"USD","end":"2011-12-31","value":3265000},"totalDebt@FY2011":{"kind":"filed","concept":"LongTermDebt","filing":41,"unit":"USD","end":"2011-12-31","value":3265000},"totalDebt@2012Q4":{"kind":"filed","concept":"LongTermDebt","filing":45,"unit":"USD","end":"2012-12-31","value":45194000},"totalDebt@FY2012":{"kind":"filed","concept":"LongTermDebt","filing":45,"unit":"USD","end":"2012-12-31","value":45194000},"totalDebt@2013Q4":{"kind":"filed","concept":"LongTermDebt","filing":49,"unit":"USD","end":"2013-12-31","value":183926000},"totalDebt@FY2013":{"kind":"filed","concept":"LongTermDebt","filing":49,"unit":"USD","end":"2013-12-31","value":183926000},"totalDebt@2014Q4":{"kind":"filed","concept":"LongTermDebt","filing":53,"unit":"USD","end":"2014-12-31","value":141074000},"totalDebt@FY2014":{"kind":"filed","concept":"LongTermDebt","filing":53,"unit":"USD","end":"2014-12-31","value":141074000},"totalDebt@2015Q4":{"kind":"filed","concept":"LongTermDebt","filing":57,"unit":"USD","end":"2015-12-31","value":466223000},"totalDebt@FY2015":{"kind":"filed","concept":"LongTermDebt","filing":57,"unit":"USD","end":"2015-12-31","value":466223000},"totalDebt@2016Q4":{"kind":"filed","concept":"LongTermDebt","filing":61,"unit":"USD","end":"2016-12-31","value":429841000},"totalDebt@FY2016":{"kind":"filed","concept":"LongTermDebt","filing":61,"unit":"USD","end":"2016-12-31","value":429841000},"totalDebt@2017Q4":{"kind":"filed","concept":"LongTermDebt","filing":0,"unit":"USD","end":"2017-12-31","value":270083000},"totalDebt@FY2017":{"kind":"filed","concept":"LongTermDebt","filing":0,"unit":"USD","end":"2017-12-31","value":270083000},"totalDebt@2018Q4":{"kind":"filed","concept":"LongTermDebt","filing":4,"unit":"USD","end":"2018-12-31","value":215191000},"totalDebt@FY2018":{"kind":"filed","concept":"LongTermDebt","filing":4,"unit":"USD","end":"2018-12-31","value":215191000},"totalDebt@2019Q4":{"kind":"filed","concept":"LongTermDebt","filing":8,"unit":"USD","end":"2019-12-31","value":98641000},"totalDebt@FY2019":{"kind":"filed","concept":"LongTermDebt","filing":8,"unit":"USD","end":"2019-12-31","value":98641000},"totalDebt@2020Q2":{"kind":"filed","concept":"LongTermDebt","filing":10,"unit":"USD","end":"2020-06-30","value":297958000},"totalDebt@2020Q3":{"kind":"filed","concept":"LongTermDebt","filing":11,"unit":"USD","end":"2020-09-30","value":348183000},"totalDebt@2020Q4":{"kind":"filed","concept":"LongTermDebt","filing":12,"unit":"USD","end":"2020-12-31","value":312247000},"totalDebt@FY2020":{"kind":"filed","concept":"LongTermDebt","filing":12,"unit":"USD","end":"2020-12-31","value":312247000},"totalDebt@2021Q1":{"kind":"filed","concept":"LongTermDebt","filing":13,"unit":"USD","end":"2021-03-31","value":347824000},"totalDebt@2021Q2":{"kind":"filed","concept":"LongTermDebt","filing":14,"unit":"USD","end":"2021-06-30","value":243311000},"totalDebt@2021Q3":{"kind":"filed","concept":"LongTermDebt","filing":15,"unit":"USD","end":"2021-09-30","value":238445000},"totalDebt@2021Q4":{"kind":"filed","concept":"LongTermDebt","filing":19,"unit":"USD","end":"2021-12-31","value":284959000},"totalDebt@FY2021":{"kind":"filed","concept":"LongTermDebt","filing":19,"unit":"USD","end":"2021-12-31","value":284959000},"totalDebt@2022Q1":{"kind":"filed","concept":"LongTermDebt","filing":16,"unit":"USD","end":"2022-03-31","value":205452000},"totalDebt@2022Q2":{"kind":"filed","concept":"LongTermDebt","filing":17,"unit":"USD","end":"2022-06-30","value":240839000},"totalDebt@2022Q3":{"kind":"filed","concept":"LongTermDebt","filing":18,"unit":"USD","end":"2022-09-30","value":261785000},"totalDebt@2022Q4":{"kind":"filed","concept":"LongTermDebt","filing":20,"unit":"USD","end":"2022-12-31","value":150348000},"totalDebt@FY2022":{"kind":"filed","concept":"LongTermDebt","filing":20,"unit":"USD","end":"2022-12-31","value":150348000},"totalDebt@2023Q1":{"kind":"filed","concept":"LongTermDebt","filing":21,"unit":"USD","end":"2023-03-31","value":91790000},"totalDebt@2023Q2":{"kind":"filed","concept":"LongTermDebt","filing":22,"unit":"USD","end":"2023-06-30","value":56918000},"totalDebt@2023Q3":{"kind":"filed","concept":"LongTermDebt","filing":23,"unit":"USD","end":"2023-09-30","value":23769000},"totalDebt@2023Q4":{"kind":"filed","concept":"LongTermDebt","filing":24,"unit":"USD","end":"2023-12-31","value":21398000},"totalDebt@FY2023":{"kind":"filed","concept":"LongTermDebt","filing":24,"unit":"USD","end":"2023-12-31","value":21398000},"totalDebt@2024Q1":{"kind":"filed","concept":"LongTermDebt","filing":25,"unit":"USD","end":"2024-03-31","value":20909000},"totalDebt@2024Q2":{"kind":"filed","concept":"LongTermDebt","filing":26,"unit":"USD","end":"2024-06-30","value":20332000},"totalDebt@2024Q3":{"kind":"filed","concept":"LongTermDebt","filing":27,"unit":"USD","end":"2024-09-30","value":22163000},"totalDebt@2024Q4":{"kind":"filed","concept":"LongTermDebt","filing":28,"unit":"USD","end":"2024-12-31","value":20659000},"totalDebt@FY2024":{"kind":"filed","concept":"LongTermDebt","filing":28,"unit":"USD","end":"2024-12-31","value":20659000},"totalDebt@2025Q1":{"kind":"filed","concept":"LongTermDebt","filing":29,"unit":"USD","end":"2025-03-31","value":20520000},"totalDebt@2025Q2":{"kind":"filed","concept":"LongTermDebt","filing":30,"unit":"USD","end":"2025-06-30","value":26416000},"totalDebt@2025Q3":{"kind":"filed","concept":"LongTermDebt","filing":31,"unit":"USD","end":"2025-09-30","value":24855000},"totalDebt@2025Q4":{"kind":"filed","concept":"LongTermDebt","filing":32,"unit":"USD","end":"2025-12-31","value":25666000},"totalDebt@FY2025":{"kind":"filed","concept":"LongTermDebt","filing":32,"unit":"USD","end":"2025-12-31","value":25666000},"totalDebt@2026Q1":{"kind":"filed","concept":"LongTermDebt","filing":33,"unit":"USD","end":"2026-03-31","value":25339000},"totalDebt@2026Q2":{"kind":"filed","concept":"LongTermDebt","filing":32,"unit":"USD","end":"2026-06-30","value":21909000},"equity@2009Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":41,"unit":"USD","end":"2009-12-31","value":450924000},"equity@FY2009":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":41,"unit":"USD","end":"2009-12-31","value":450924000},"equity@2010Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":35,"unit":"USD","end":"2010-06-30","value":476389000},"equity@2010Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":36,"unit":"USD","end":"2010-09-30","value":510379000},"equity@2010Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":45,"unit":"USD","end":"2010-12-31","value":552892000},"equity@FY2010":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":45,"unit":"USD","end":"2010-12-31","value":552892000},"equity@2011Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":38,"unit":"USD","end":"2011-03-31","value":591056000},"equity@2011Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":39,"unit":"USD","end":"2011-06-30","value":613429000},"equity@2011Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":40,"unit":"USD","end":"2011-09-30","value":617299000},"equity@2011Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":49,"unit":"USD","end":"2011-12-31","value":648715000},"equity@FY2011":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":49,"unit":"USD","end":"2011-12-31","value":648715000},"equity@2012Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":42,"unit":"USD","end":"2012-03-31","value":659273000},"equity@2012Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":43,"unit":"USD","end":"2012-06-30","value":666746000},"equity@2012Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":44,"unit":"USD","end":"2012-09-30","value":710563000},"equity@2012Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":53,"unit":"USD","end":"2012-12-31","value":720440000},"equity@FY2012":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":53,"unit":"USD","end":"2012-12-31","value":720440000},"equity@2013Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":46,"unit":"USD","end":"2013-03-31","value":712463000},"equity@2013Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":47,"unit":"USD","end":"2013-06-30","value":727911000},"equity@2013Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":48,"unit":"USD","end":"2013-09-30","value":753337000},"equity@2013Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":57,"unit":"USD","end":"2013-12-31","value":743677000},"equity@FY2013":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":57,"unit":"USD","end":"2013-12-31","value":743677000},"equity@2014Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":50,"unit":"USD","end":"2014-03-31","value":755033000},"equity@2014Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":51,"unit":"USD","end":"2014-06-30","value":780797000},"equity@2014Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":52,"unit":"USD","end":"2014-09-30","value":794030000},"equity@2014Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":61,"unit":"USD","end":"2014-12-31","value":810167000},"equity@FY2014":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":61,"unit":"USD","end":"2014-12-31","value":810167000},"equity@2015Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":54,"unit":"USD","end":"2015-03-31","value":822828000},"equity@2015Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":55,"unit":"USD","end":"2015-06-30","value":854941000},"equity@2015Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":56,"unit":"USD","end":"2015-09-30","value":857469000},"equity@2015Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":0,"unit":"USD","end":"2015-12-31","value":842997000},"equity@FY2015":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":0,"unit":"USD","end":"2015-12-31","value":842997000},"equity@2016Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":58,"unit":"USD","end":"2016-03-31","value":846280000},"equity@2016Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":59,"unit":"USD","end":"2016-06-30","value":839856000},"equity@2016Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":60,"unit":"USD","end":"2016-09-30","value":843413000},"equity@2016Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":4,"unit":"USD","end":"2016-12-31","value":820467000},"equity@FY2016":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":4,"unit":"USD","end":"2016-12-31","value":820467000},"equity@2017Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":1,"unit":"USD","end":"2017-03-31","value":844179000},"equity@2017Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":62,"unit":"USD","end":"2017-06-30","value":867307000},"equity@2017Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":63,"unit":"USD","end":"2017-09-30","value":894884000},"equity@2017Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":8,"unit":"USD","end":"2017-12-31","value":873918000},"equity@FY2017":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":8,"unit":"USD","end":"2017-12-31","value":873918000},"equity@2018Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":5,"unit":"USD","end":"2018-03-31","value":909809000},"equity@2018Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":7,"unit":"USD","end":"2018-06-30","value":922815000},"equity@2018Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":7,"unit":"USD","end":"2018-09-30","value":952451000},"equity@2018Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":12,"unit":"USD","end":"2018-12-31","value":977432000},"equity@FY2018":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":12,"unit":"USD","end":"2018-12-31","value":977432000},"equity@2019Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":10,"unit":"USD","end":"2019-03-31","value":1017298000},"equity@2019Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":11,"unit":"USD","end":"2019-06-30","value":1051152000},"equity@2019Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":11,"unit":"USD","end":"2019-09-30","value":1077098000},"equity@2019Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":19,"unit":"USD","end":"2019-12-31","value":1152783000},"equity@FY2019":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":19,"unit":"USD","end":"2019-12-31","value":1152783000},"equity@2020Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":14,"unit":"USD","end":"2020-03-31","value":1182289000},"equity@2020Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":15,"unit":"USD","end":"2020-06-30","value":1195627000},"equity@2020Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":15,"unit":"USD","end":"2020-09-30","value":1251051000},"equity@2020Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":20,"unit":"USD","end":"2020-12-31","value":1016123000},"equity@FY2020":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":20,"unit":"USD","end":"2020-12-31","value":1016123000},"equity@2021Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":17,"unit":"USD","end":"2021-03-31","value":1056980000},"equity@2021Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":18,"unit":"USD","end":"2021-06-30","value":1142997000},"equity@2021Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":18,"unit":"USD","end":"2021-09-30","value":1217113000},"equity@2021Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":24,"unit":"USD","end":"2021-12-31","value":1302724000},"equity@FY2021":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":24,"unit":"USD","end":"2021-12-31","value":1302724000},"equity@2022Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":22,"unit":"USD","end":"2022-03-31","value":1360019000},"equity@2022Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":23,"unit":"USD","end":"2022-06-30","value":1417459000},"equity@2022Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":23,"unit":"USD","end":"2022-09-30","value":1462704000},"equity@2022Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":28,"unit":"USD","end":"2022-12-31","value":1582919000},"equity@FY2022":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":28,"unit":"USD","end":"2022-12-31","value":1582919000},"equity@2023Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":26,"unit":"USD","end":"2023-03-31","value":1665673000},"equity@2023Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":27,"unit":"USD","end":"2023-06-30","value":1730578000},"equity@2023Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":27,"unit":"USD","end":"2023-09-30","value":1758883000},"equity@2023Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":28,"unit":"USD","end":"2023-12-31","value":1809677000},"equity@FY2023":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":28,"unit":"USD","end":"2023-12-31","value":1809677000},"equity@2024Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":30,"unit":"USD","end":"2024-03-31","value":1824811000},"equity@2024Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":31,"unit":"USD","end":"2024-06-30","value":1851576000},"equity@2024Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":31,"unit":"USD","end":"2024-09-30","value":1883309000},"equity@2024Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":32,"unit":"USD","end":"2024-12-31","value":1868947000},"equity@FY2024":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":32,"unit":"USD","end":"2024-12-31","value":1868947000},"equity@2025Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":32,"unit":"USD","end":"2025-03-31","value":1871834000},"equity@2025Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":32,"unit":"USD","end":"2025-06-30","value":1934171000},"equity@2025Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":31,"unit":"USD","end":"2025-09-30","value":1947421000},"equity@2025Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":32,"unit":"USD","end":"2025-12-31","value":1938409000},"equity@FY2025":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":32,"unit":"USD","end":"2025-12-31","value":1938409000},"equity@2026Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":32,"unit":"USD","end":"2026-03-31","value":1950869000},"equity@2026Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":32,"unit":"USD","end":"2026-06-30","value":2022309000},"#0":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":36,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":43996000},"#1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2009-01-01","end":"2009-06-30","value":24565000},"operatingCashFlow@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#0"},{"ref":"#1","weight":-1}],"rule":"quarter-from-ytd","value":19431000},"#2":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":37,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":65527000},"operatingCashFlow@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#2"},{"ref":"#0","weight":-1}],"rule":"quarter-from-ytd","value":21531000},"operatingCashFlow@FY2009":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":37,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":65527000},"operatingCashFlow@2010Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":38,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":23866000},"#3":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":39,"unit":"USD","start":"2010-01-01","end":"2010-06-30","value":46928000},"#4":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":38,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":23866000},"operatingCashFlow@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#3"},{"ref":"#4","weight":-1}],"rule":"quarter-from-ytd","value":23062000},"#5":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":90046000},"operatingCashFlow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#5"},{"ref":"#3","weight":-1}],"rule":"quarter-from-ytd","value":43118000},"#6":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":41,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":118005000},"operatingCashFlow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#6"},{"ref":"#5","weight":-1}],"rule":"quarter-from-ytd","value":27959000},"operatingCashFlow@FY2010":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":41,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":118005000},"operatingCashFlow@2011Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":42,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":15730000},"#7":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":43,"unit":"USD","start":"2011-01-01","end":"2011-06-30","value":48082000},"#8":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":42,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":15730000},"operatingCashFlow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#7"},{"ref":"#8","weight":-1}],"rule":"quarter-from-ytd","value":32352000},"#9":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":44,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":65053000},"operatingCashFlow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#9"},{"ref":"#7","weight":-1}],"rule":"quarter-from-ytd","value":16971000},"#10":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":45,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":61650000},"operatingCashFlow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#10"},{"ref":"#9","weight":-1}],"rule":"quarter-from-ytd","value":-3403000},"operatingCashFlow@FY2011":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":45,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":61650000},"operatingCashFlow@2012Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":46,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":13447000},"#11":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":47,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":30271000},"#12":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":46,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":13447000},"operatingCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#11"},{"ref":"#12","weight":-1}],"rule":"quarter-from-ytd","value":16824000},"#13":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":48,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":47866000},"operatingCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#13"},{"ref":"#11","weight":-1}],"rule":"quarter-from-ytd","value":17595000},"#14":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":45,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":64216000},"operatingCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#14"},{"ref":"#13","weight":-1}],"rule":"quarter-from-ytd","value":16350000},"operatingCashFlow@FY2012":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":45,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":64216000},"operatingCashFlow@2013Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":50,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":31328000},"#15":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":47,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":61173000},"#16":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":50,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":31328000},"operatingCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#15"},{"ref":"#16","weight":-1}],"rule":"quarter-from-ytd","value":29845000},"#17":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":48,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":77834000},"operatingCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#17"},{"ref":"#15","weight":-1}],"rule":"quarter-from-ytd","value":16661000},"#18":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":45,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":109891000},"operatingCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#18"},{"ref":"#17","weight":-1}],"rule":"quarter-from-ytd","value":32057000},"operatingCashFlow@FY2013":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":45,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":109891000},"operatingCashFlow@2014Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":50,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":46118000},"operatingCashFlow@FY2016":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":124742000},"#19":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":106340000},"#20":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":65437000},"operatingCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#19"},{"ref":"#20","weight":-1}],"rule":"quarter-from-ytd","value":40903000},"#21":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":181123000},"operatingCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#21"},{"ref":"#19","weight":-1}],"rule":"quarter-from-ytd","value":74783000},"operatingCashFlow@FY2017":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":181123000},"operatingCashFlow@2018Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":53959000},"#22":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":88381000},"#23":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":53959000},"operatingCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#22"},{"ref":"#23","weight":-1}],"rule":"quarter-from-ytd","value":34422000},"#24":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":123928000},"operatingCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#24"},{"ref":"#22","weight":-1}],"rule":"quarter-from-ytd","value":35547000},"#25":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":185566000},"operatingCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#25"},{"ref":"#24","weight":-1}],"rule":"quarter-from-ytd","value":61638000},"operatingCashFlow@FY2018":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":185566000},"operatingCashFlow@2019Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":69889000},"#26":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":110488000},"#27":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":69889000},"operatingCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#26"},{"ref":"#27","weight":-1}],"rule":"quarter-from-ytd","value":40599000},"#28":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":177705000},"operatingCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#28"},{"ref":"#26","weight":-1}],"rule":"quarter-from-ytd","value":67217000},"#29":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":229772000},"operatingCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#29"},{"ref":"#28","weight":-1}],"rule":"quarter-from-ytd","value":52067000},"operatingCashFlow@FY2019":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":229772000},"operatingCashFlow@2020Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":53675000},"#30":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":86734000},"#31":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":53675000},"operatingCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#30"},{"ref":"#31","weight":-1}],"rule":"quarter-from-ytd","value":33059000},"#32":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":126435000},"operatingCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#32"},{"ref":"#30","weight":-1}],"rule":"quarter-from-ytd","value":39701000},"#33":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":187220000},"operatingCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#33"},{"ref":"#32","weight":-1}],"rule":"quarter-from-ytd","value":60785000},"operatingCashFlow@FY2020":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":187220000},"operatingCashFlow@2021Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":68196000},"#34":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":162064000},"#35":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":68196000},"operatingCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#34"},{"ref":"#35","weight":-1}],"rule":"quarter-from-ytd","value":93868000},"#36":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":260989000},"operatingCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#36"},{"ref":"#34","weight":-1}],"rule":"quarter-from-ytd","value":98925000},"#37":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":338543000},"operatingCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#37"},{"ref":"#36","weight":-1}],"rule":"quarter-from-ytd","value":77554000},"operatingCashFlow@FY2021":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":338543000},"operatingCashFlow@2022Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":72317000},"#38":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":157339000},"#39":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":72317000},"operatingCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#38"},{"ref":"#39","weight":-1}],"rule":"quarter-from-ytd","value":85022000},"#40":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":289566000},"operatingCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#40"},{"ref":"#38","weight":-1}],"rule":"quarter-from-ytd","value":132227000},"#41":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":392501000},"operatingCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#41"},{"ref":"#40","weight":-1}],"rule":"quarter-from-ytd","value":102935000},"operatingCashFlow@FY2022":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":392501000},"operatingCashFlow@2023Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":99811000},"#42":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":192428000},"#43":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":99811000},"operatingCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#42"},{"ref":"#43","weight":-1}],"rule":"quarter-from-ytd","value":92617000},"#44":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":242522000},"operatingCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#44"},{"ref":"#42","weight":-1}],"rule":"quarter-from-ytd","value":50094000},"#45":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":280914000},"operatingCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#45"},{"ref":"#44","weight":-1}],"rule":"quarter-from-ytd","value":38392000},"operatingCashFlow@FY2023":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":280914000},"operatingCashFlow@2024Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":-31143000},"#46":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":-16744000},"#47":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":-31143000},"operatingCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#46"},{"ref":"#47","weight":-1}],"rule":"quarter-from-ytd","value":14399000},"#48":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":37613000},"operatingCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#48"},{"ref":"#46","weight":-1}],"rule":"quarter-from-ytd","value":54357000},"#49":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":119435000},"operatingCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#49"},{"ref":"#48","weight":-1}],"rule":"quarter-from-ytd","value":81822000},"operatingCashFlow@FY2024":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":119435000},"operatingCashFlow@2025Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":56743000},"#50":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":98264000},"#51":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":56743000},"operatingCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#50"},{"ref":"#51","weight":-1}],"rule":"quarter-from-ytd","value":41521000},"#52":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":177397000},"operatingCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#52"},{"ref":"#50","weight":-1}],"rule":"quarter-from-ytd","value":79133000},"#53":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":215513000},"operatingCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#53"},{"ref":"#52","weight":-1}],"rule":"quarter-from-ytd","value":38116000},"operatingCashFlow@FY2025":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":215513000},"operatingCashFlow@2026Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":64313000},"#54":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":132788000},"#55":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":64313000},"operatingCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#54"},{"ref":"#55","weight":-1}],"rule":"quarter-from-ytd","value":68475000},"#56":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":55,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":80066000},"#57":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":54,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":46118000},"operatingCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#56"},{"ref":"#57","weight":-1}],"rule":"quarter-from-ytd","value":33948000},"#58":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":56,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":107325000},"operatingCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#58"},{"ref":"#56","weight":-1}],"rule":"quarter-from-ytd","value":27259000},"#59":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":57,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":134272000},"operatingCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#59"},{"ref":"#58","weight":-1}],"rule":"quarter-from-ytd","value":26947000},"operatingCashFlow@FY2014":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":57,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":134272000},"operatingCashFlow@2015Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":58,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":38568000},"#60":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":59,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":52951000},"#61":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":58,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":38568000},"operatingCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#60"},{"ref":"#61","weight":-1}],"rule":"quarter-from-ytd","value":14383000},"#62":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":60,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":98453000},"operatingCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#62"},{"ref":"#60","weight":-1}],"rule":"quarter-from-ytd","value":45502000},"#63":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":61,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":118111000},"operatingCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#63"},{"ref":"#62","weight":-1}],"rule":"quarter-from-ytd","value":19658000},"operatingCashFlow@FY2015":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":61,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":118111000},"operatingCashFlow@2016Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":1,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":25453000},"revenue@FY2016":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":942162000},"revenue@2017Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":236303000},"revenue@2017Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":264224000},"revenue@2017Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":285247000},"revenue@2017Q4":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":268430000},"revenue@FY2017":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":1054204000},"revenue@2018Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":274512000},"revenue@2018Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":304085000},"revenue@2018Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":320946000},"revenue@2018Q4":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":314446000},"revenue@FY2018":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":8,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":1213989000},"revenue@2019Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":302293000},"revenue@2019Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":8,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":322006000},"revenue@2019Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":8,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":323674000},"revenue@2019Q4":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":8,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":301157000},"revenue@FY2019":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":12,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":1249130000},"revenue@2020Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":13,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":280717000},"revenue@2020Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":14,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":288669000},"revenue@2020Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":15,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":309459000},"revenue@2020Q4":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":8,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":350370000},"revenue@FY2020":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":19,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1229215000},"revenue@2021Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":413121000},"revenue@2021Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":17,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":440448000},"revenue@2021Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":18,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":471422000},"#64":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":20,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1805162000},"#65":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":1324991000},"revenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#64"},{"ref":"#65","weight":-1}],"rule":"quarter-from-ytd","value":480171000},"revenue@FY2021":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":20,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1805162000},"revenue@2022Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":21,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":482123000},"revenue@2022Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":22,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":500972000},"revenue@2022Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":23,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":521273000},"#66":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":24,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":2000580000},"#67":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":1504368000},"revenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#66"},{"ref":"#67","weight":-1}],"rule":"quarter-from-ytd","value":496212000},"revenue@FY2022":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":24,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":2000580000},"revenue@2023Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":467241000},"revenue@2023Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":26,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":467152000},"revenue@2023Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":27,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":404647000},"#68":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":28,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1661739000},"#69":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":1339040000},"revenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#68"},{"ref":"#69","weight":-1}],"rule":"quarter-from-ytd","value":322699000},"revenue@FY2023":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":28,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1661739000},"revenue@2024Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":29,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":301972000},"revenue@2024Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":30,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":319771000},"revenue@2024Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":31,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":350079000},"#70":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1311120000},"#71":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":31,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":971822000},"revenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#70"},{"ref":"#71","weight":-1}],"rule":"quarter-from-ytd","value":339298000},"revenue@FY2024":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1311120000},"revenue@2025Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":33,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":332113000},"revenue@2025Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":32,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":366212000},"revenue@2025Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":31,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":392170000},"#72":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":28,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1482073000},"#73":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1090495000},"revenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#72"},{"ref":"#73","weight":-1}],"rule":"quarter-from-ytd","value":391578000},"revenue@FY2025":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":28,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1482073000},"revenue@2026Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":33,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":405467000},"revenue@2026Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":32,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":445529000},"revenue@2013Q2":{"kind":"filed","concept":"Revenues","filing":51,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":272981000},"revenue@2014Q2":{"kind":"filed","concept":"Revenues","filing":51,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":286642000},"revenue@2009Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":35,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":103898000},"revenue@2009Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":36,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":122122000},"#74":{"kind":"filed","concept":"SalesRevenueNet","filing":37,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":434357000},"#75":{"kind":"filed","concept":"SalesRevenueNet","filing":36,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":304070000},"revenue@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#74"},{"ref":"#75","weight":-1}],"rule":"quarter-from-ytd","value":130287000},"revenue@FY2009":{"kind":"filed","concept":"SalesRevenueNet","filing":37,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":434357000},"revenue@2010Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":37,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":136847000},"revenue@2010Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":37,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":149153000},"revenue@2010Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":37,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":163120000},"revenue@2010Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":37,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":163767000},"revenue@FY2010":{"kind":"filed","concept":"SalesRevenueNet","filing":41,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":612886000},"revenue@2011Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":41,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":161555000},"revenue@2011Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":41,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":169806000},"revenue@2011Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":41,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":160577000},"revenue@2011Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":41,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":143313000},"revenue@FY2011":{"kind":"filed","concept":"SalesRevenueNet","filing":45,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":635251000},"revenue@2012Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":45,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":144663000},"revenue@2012Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":45,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":159239000},"revenue@2012Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":45,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":166617000},"revenue@2012Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":45,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":163287000},"revenue@FY2012":{"kind":"filed","concept":"SalesRevenueNet","filing":49,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":633806000},"revenue@2013Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":49,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":176964000},"revenue@2013Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":49,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":224510000},"revenue@2013Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":49,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":210993000},"revenue@FY2013":{"kind":"filed","concept":"SalesRevenueNet","filing":53,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":826846000},"revenue@2014Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":53,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":209986000},"revenue@2014Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":53,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":233777000},"revenue@2014Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":53,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":223671000},"revenue@FY2014":{"kind":"filed","concept":"SalesRevenueNet","filing":57,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":890651000},"revenue@2015Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":57,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":206182000},"revenue@2015Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":57,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":219453000},"revenue@2015Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":57,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":208888000},"revenue@2015Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":57,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":214381000},"revenue@FY2015":{"kind":"filed","concept":"SalesRevenueNet","filing":61,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":848904000},"revenue@2016Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":61,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":222738000},"revenue@2016Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":61,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":236645000},"revenue@2016Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":61,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":250694000},"revenue@2016Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":61,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":232085000},"costOfRevenue@2009Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":35,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":76528000},"costOfRevenue@2009Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":36,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":84547000},"#76":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":37,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":313150000},"#77":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":36,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":224632000},"costOfRevenue@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#76"},{"ref":"#77","weight":-1}],"rule":"quarter-from-ytd","value":88518000},"costOfRevenue@FY2009":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":37,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":313150000},"costOfRevenue@2010Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":38,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":89064000},"costOfRevenue@2010Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":39,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":95686000},"costOfRevenue@2010Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":40,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":102143000},"#78":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":41,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":388017000},"#79":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":40,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":286893000},"costOfRevenue@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#78"},{"ref":"#79","weight":-1}],"rule":"quarter-from-ytd","value":101124000},"costOfRevenue@FY2010":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":41,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":388017000},"costOfRevenue@2011Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":42,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":104162000},"costOfRevenue@2011Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":43,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":114191000},"costOfRevenue@2011Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":44,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":115383000},"#80":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":45,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":441554000},"#81":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":44,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":333736000},"costOfRevenue@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#80"},{"ref":"#81","weight":-1}],"rule":"quarter-from-ytd","value":107818000},"costOfRevenue@FY2011":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":45,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":441554000},"costOfRevenue@2012Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":46,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":110957000},"costOfRevenue@2012Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":47,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":118211000},"costOfRevenue@2012Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":48,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":123012000},"#82":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":45,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":472220000},"#83":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":48,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":352180000},"costOfRevenue@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#82"},{"ref":"#83","weight":-1}],"rule":"quarter-from-ytd","value":120040000},"costOfRevenue@FY2012":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":45,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":472220000},"costOfRevenue@2013Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":50,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":130781000},"costOfRevenue@2013Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":47,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":153086000},"costOfRevenue@2013Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":48,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":154951000},"#84":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":45,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":589010000},"#85":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":48,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":438818000},"costOfRevenue@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#84"},{"ref":"#85","weight":-1}],"rule":"quarter-from-ytd","value":150192000},"costOfRevenue@FY2013":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":45,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":589010000},"costOfRevenue@2014Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":50,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":148405000},"costOfRevenue@FY2016":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":655239000},"costOfRevenue@2017Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":2,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":174085000},"costOfRevenue@2017Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":3,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":188900000},"#86":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":697428000},"#87":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":525377000},"costOfRevenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#86"},{"ref":"#87","weight":-1}],"rule":"quarter-from-ytd","value":172051000},"costOfRevenue@FY2017":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":697428000},"costOfRevenue@2018Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":175917000},"costOfRevenue@2018Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":6,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":196817000},"costOfRevenue@2018Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":7,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":205732000},"#88":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":778713000},"#89":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":578466000},"costOfRevenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#88"},{"ref":"#89","weight":-1}],"rule":"quarter-from-ytd","value":200247000},"costOfRevenue@FY2018":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":778713000},"costOfRevenue@2019Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":9,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":189882000},"costOfRevenue@2019Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":10,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":200018000},"costOfRevenue@2019Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":11,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":201628000},"#90":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":12,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":783323000},"#91":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":591528000},"costOfRevenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#90"},{"ref":"#91","weight":-1}],"rule":"quarter-from-ytd","value":191795000},"costOfRevenue@FY2019":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":12,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":783323000},"costOfRevenue@2020Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":13,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":184875000},"costOfRevenue@2020Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":14,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":187177000},"costOfRevenue@2020Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":15,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":198369000},"#92":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":798094000},"#93":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":570421000},"costOfRevenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#92"},{"ref":"#93","weight":-1}],"rule":"quarter-from-ytd","value":227673000},"costOfRevenue@FY2020":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":798094000},"costOfRevenue@2021Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":274485000},"costOfRevenue@2021Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":17,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":280646000},"costOfRevenue@2021Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":18,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":290191000},"#94":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":20,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1134802000},"#95":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":845322000},"costOfRevenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#94"},{"ref":"#95","weight":-1}],"rule":"quarter-from-ytd","value":289480000},"costOfRevenue@FY2021":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":20,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1134802000},"costOfRevenue@2022Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":21,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":285426000},"costOfRevenue@2022Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":22,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":294446000},"costOfRevenue@2022Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":23,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":303455000},"#96":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":24,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1173343000},"#97":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":883327000},"costOfRevenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#96"},{"ref":"#97","weight":-1}],"rule":"quarter-from-ytd","value":290016000},"costOfRevenue@FY2022":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":24,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1173343000},"costOfRevenue@2023Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":272787000},"costOfRevenue@2023Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":26,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":271776000},"costOfRevenue@2023Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":27,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":248771000},"#98":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":28,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1003557000},"#99":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":793334000},"costOfRevenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#98"},{"ref":"#99","weight":-1}],"rule":"quarter-from-ytd","value":210223000},"costOfRevenue@FY2023":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":28,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1003557000},"costOfRevenue@2024Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":29,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":202388000},"costOfRevenue@2024Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":30,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":212385000},"costOfRevenue@2024Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":31,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":232071000},"#100":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":875258000},"#101":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":31,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":646844000},"costOfRevenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#100"},{"ref":"#101","weight":-1}],"rule":"quarter-from-ytd","value":228414000},"costOfRevenue@FY2024":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":875258000},"costOfRevenue@2025Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":33,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":227419000},"costOfRevenue@2025Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":32,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":250888000},"costOfRevenue@2025Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":31,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":271682000},"#102":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":28,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1019637000},"#103":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":749989000},"costOfRevenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#102"},{"ref":"#103","weight":-1}],"rule":"quarter-from-ytd","value":269648000},"costOfRevenue@FY2025":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":28,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1019637000},"costOfRevenue@2026Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":33,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":276675000},"costOfRevenue@2026Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":32,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":297963000},"costOfRevenue@2014Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":55,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":152913000},"costOfRevenue@2014Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":56,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":159045000},"#104":{"kind":"filed","concept":"CostOfGoodsSold","filing":57,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":613372000},"#105":{"kind":"filed","concept":"CostOfGoodsSold","filing":56,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":460363000},"costOfRevenue@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#104"},{"ref":"#105","weight":-1}],"rule":"quarter-from-ytd","value":153009000},"costOfRevenue@FY2014":{"kind":"filed","concept":"CostOfGoodsSold","filing":57,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":613372000},"costOfRevenue@2015Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":58,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":142269000},"costOfRevenue@2015Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":59,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":150016000},"costOfRevenue@2015Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":60,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":147252000},"#106":{"kind":"filed","concept":"CostOfGoodsSold","filing":61,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":600321000},"#107":{"kind":"filed","concept":"CostOfGoodsSold","filing":60,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":439536000},"costOfRevenue@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#106"},{"ref":"#107","weight":-1}],"rule":"quarter-from-ytd","value":160785000},"costOfRevenue@FY2015":{"kind":"filed","concept":"CostOfGoodsSold","filing":61,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":600321000},"costOfRevenue@2016Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":1,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":158518000},"costOfRevenue@2016Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":62,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":161828000},"costOfRevenue@2016Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":63,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":170071000},"#108":{"kind":"filed","concept":"CostOfGoodsSold","filing":61,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":655239000},"#109":{"kind":"filed","concept":"CostOfGoodsSold","filing":63,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":490417000},"costOfRevenue@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#108"},{"ref":"#109","weight":-1}],"rule":"quarter-from-ytd","value":164822000},"costOfRevenue@2017Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":64,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":162392000},"grossProfit@2009Q2":{"kind":"filed","concept":"GrossProfit","filing":35,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":27370000},"grossProfit@2009Q3":{"kind":"filed","concept":"GrossProfit","filing":36,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":37575000},"#110":{"kind":"filed","concept":"GrossProfit","filing":37,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":121207000},"#111":{"kind":"filed","concept":"GrossProfit","filing":36,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":79438000},"grossProfit@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#110"},{"ref":"#111","weight":-1}],"rule":"quarter-from-ytd","value":41769000},"grossProfit@FY2009":{"kind":"filed","concept":"GrossProfit","filing":37,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":121207000},"grossProfit@2010Q1":{"kind":"filed","concept":"GrossProfit","filing":37,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":47783000},"grossProfit@2010Q2":{"kind":"filed","concept":"GrossProfit","filing":37,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":53467000},"grossProfit@2010Q3":{"kind":"filed","concept":"GrossProfit","filing":37,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":60977000},"grossProfit@2010Q4":{"kind":"filed","concept":"GrossProfit","filing":37,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":62643000},"grossProfit@FY2010":{"kind":"filed","concept":"GrossProfit","filing":41,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":224869000},"grossProfit@2011Q1":{"kind":"filed","concept":"GrossProfit","filing":41,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":57393000},"grossProfit@2011Q2":{"kind":"filed","concept":"GrossProfit","filing":41,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":55615000},"grossProfit@2011Q3":{"kind":"filed","concept":"GrossProfit","filing":41,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":45194000},"grossProfit@2011Q4":{"kind":"filed","concept":"GrossProfit","filing":41,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":35495000},"grossProfit@FY2011":{"kind":"filed","concept":"GrossProfit","filing":45,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":193697000},"grossProfit@2012Q1":{"kind":"filed","concept":"GrossProfit","filing":45,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":33706000},"grossProfit@2012Q2":{"kind":"filed","concept":"GrossProfit","filing":45,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":41028000},"grossProfit@2012Q3":{"kind":"filed","concept":"GrossProfit","filing":45,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":43605000},"grossProfit@2012Q4":{"kind":"filed","concept":"GrossProfit","filing":45,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":43247000},"grossProfit@FY2012":{"kind":"filed","concept":"GrossProfit","filing":49,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":161586000},"grossProfit@2013Q1":{"kind":"filed","concept":"GrossProfit","filing":49,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":46183000},"grossProfit@2013Q2":{"kind":"filed","concept":"GrossProfit","filing":49,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":61293000},"grossProfit@2013Q3":{"kind":"filed","concept":"GrossProfit","filing":49,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":69559000},"grossProfit@2013Q4":{"kind":"filed","concept":"GrossProfit","filing":49,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":60801000},"grossProfit@FY2013":{"kind":"filed","concept":"GrossProfit","filing":53,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":237836000},"grossProfit@2014Q1":{"kind":"filed","concept":"GrossProfit","filing":53,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":61581000},"grossProfit@2014Q2":{"kind":"filed","concept":"GrossProfit","filing":53,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":70304000},"grossProfit@2014Q3":{"kind":"filed","concept":"GrossProfit","filing":53,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":74732000},"grossProfit@2014Q4":{"kind":"filed","concept":"GrossProfit","filing":53,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":70662000},"grossProfit@FY2014":{"kind":"filed","concept":"GrossProfit","filing":57,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":277279000},"grossProfit@2015Q1":{"kind":"filed","concept":"GrossProfit","filing":57,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":63913000},"grossProfit@2015Q2":{"kind":"filed","concept":"GrossProfit","filing":57,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":69437000},"grossProfit@2015Q3":{"kind":"filed","concept":"GrossProfit","filing":57,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":61636000},"grossProfit@2015Q4":{"kind":"filed","concept":"GrossProfit","filing":57,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":53597000},"grossProfit@FY2015":{"kind":"filed","concept":"GrossProfit","filing":61,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":248583000},"grossProfit@2016Q1":{"kind":"filed","concept":"GrossProfit","filing":61,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":64220000},"grossProfit@2016Q2":{"kind":"filed","concept":"GrossProfit","filing":61,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":74817000},"grossProfit@2016Q3":{"kind":"filed","concept":"GrossProfit","filing":61,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":80623000},"grossProfit@2016Q4":{"kind":"filed","concept":"GrossProfit","filing":61,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":67263000},"grossProfit@FY2016":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":286923000},"grossProfit@2017Q1":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":73911000},"grossProfit@2017Q2":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":90139000},"grossProfit@2017Q3":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":96347000},"grossProfit@2017Q4":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":96379000},"grossProfit@FY2017":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":356776000},"grossProfit@2018Q1":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":98595000},"grossProfit@2018Q2":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":107268000},"grossProfit@2018Q3":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":115214000},"grossProfit@2018Q4":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":114199000},"grossProfit@FY2018":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":435276000},"grossProfit@2019Q1":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":112411000},"grossProfit@2019Q2":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":121988000},"grossProfit@2019Q3":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":122046000},"grossProfit@2019Q4":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":109362000},"grossProfit@FY2019":{"kind":"filed","concept":"GrossProfit","filing":12,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":465807000},"grossProfit@2020Q1":{"kind":"filed","concept":"GrossProfit","filing":13,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":95842000},"grossProfit@2020Q2":{"kind":"filed","concept":"GrossProfit","filing":14,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":101492000},"grossProfit@2020Q3":{"kind":"filed","concept":"GrossProfit","filing":15,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":111090000},"grossProfit@2020Q4":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":122697000},"grossProfit@FY2020":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":431121000},"grossProfit@2021Q1":{"kind":"filed","concept":"GrossProfit","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":138636000},"grossProfit@2021Q2":{"kind":"filed","concept":"GrossProfit","filing":17,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":159802000},"grossProfit@2021Q3":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":181231000},"#112":{"kind":"filed","concept":"GrossProfit","filing":20,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":670360000},"#113":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":479669000},"grossProfit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#112"},{"ref":"#113","weight":-1}],"rule":"quarter-from-ytd","value":190691000},"grossProfit@FY2021":{"kind":"filed","concept":"GrossProfit","filing":20,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":670360000},"grossProfit@2022Q1":{"kind":"filed","concept":"GrossProfit","filing":21,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":196697000},"grossProfit@2022Q2":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":206526000},"grossProfit@2022Q3":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":217818000},"#114":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":827237000},"#115":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":621041000},"grossProfit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#114"},{"ref":"#115","weight":-1}],"rule":"quarter-from-ytd","value":206196000},"grossProfit@FY2022":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":827237000},"grossProfit@2023Q1":{"kind":"filed","concept":"GrossProfit","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":194454000},"grossProfit@2023Q2":{"kind":"filed","concept":"GrossProfit","filing":26,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":195376000},"grossProfit@2023Q3":{"kind":"filed","concept":"GrossProfit","filing":27,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":155876000},"#116":{"kind":"filed","concept":"GrossProfit","filing":28,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":658182000},"#117":{"kind":"filed","concept":"GrossProfit","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":545706000},"grossProfit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#116"},{"ref":"#117","weight":-1}],"rule":"quarter-from-ytd","value":112476000},"grossProfit@FY2023":{"kind":"filed","concept":"GrossProfit","filing":28,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":658182000},"grossProfit@2024Q1":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":99584000},"grossProfit@2024Q2":{"kind":"filed","concept":"GrossProfit","filing":30,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":107386000},"grossProfit@2024Q3":{"kind":"filed","concept":"GrossProfit","filing":31,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":118008000},"#118":{"kind":"filed","concept":"GrossProfit","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":435862000},"#119":{"kind":"filed","concept":"GrossProfit","filing":31,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":324978000},"grossProfit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#118"},{"ref":"#119","weight":-1}],"rule":"quarter-from-ytd","value":110884000},"grossProfit@FY2024":{"kind":"filed","concept":"GrossProfit","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":435862000},"grossProfit@2025Q1":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":104694000},"grossProfit@2025Q2":{"kind":"filed","concept":"GrossProfit","filing":32,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":115324000},"grossProfit@2025Q3":{"kind":"filed","concept":"GrossProfit","filing":31,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":120488000},"#120":{"kind":"filed","concept":"GrossProfit","filing":28,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":462436000},"#121":{"kind":"filed","concept":"GrossProfit","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":340506000},"grossProfit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#120"},{"ref":"#121","weight":-1}],"rule":"quarter-from-ytd","value":121930000},"grossProfit@FY2025":{"kind":"filed","concept":"GrossProfit","filing":28,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":462436000},"grossProfit@2026Q1":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":128792000},"grossProfit@2026Q2":{"kind":"filed","concept":"GrossProfit","filing":32,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":147566000},"operatingExpenses@2009Q2":{"kind":"filed","concept":"OperatingExpenses","filing":35,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":21495000},"operatingExpenses@2009Q3":{"kind":"filed","concept":"OperatingExpenses","filing":36,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":26343000},"#122":{"kind":"filed","concept":"OperatingExpenses","filing":37,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":98378000},"#123":{"kind":"filed","concept":"OperatingExpenses","filing":36,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":70359000},"operatingExpenses@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#122"},{"ref":"#123","weight":-1}],"rule":"quarter-from-ytd","value":28019000},"operatingExpenses@FY2009":{"kind":"filed","concept":"OperatingExpenses","filing":37,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":98378000},"operatingExpenses@2010Q1":{"kind":"filed","concept":"OperatingExpenses","filing":38,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":28923000},"operatingExpenses@2010Q2":{"kind":"filed","concept":"OperatingExpenses","filing":39,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":29459000},"operatingExpenses@2010Q3":{"kind":"filed","concept":"OperatingExpenses","filing":40,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":31147000},"#124":{"kind":"filed","concept":"OperatingExpenses","filing":41,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":119937000},"#125":{"kind":"filed","concept":"OperatingExpenses","filing":40,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":89529000},"operatingExpenses@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#124"},{"ref":"#125","weight":-1}],"rule":"quarter-from-ytd","value":30408000},"operatingExpenses@FY2010":{"kind":"filed","concept":"OperatingExpenses","filing":41,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":119937000},"operatingExpenses@2011Q1":{"kind":"filed","concept":"OperatingExpenses","filing":42,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":29116000},"operatingExpenses@2011Q2":{"kind":"filed","concept":"OperatingExpenses","filing":43,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":30261000},"operatingExpenses@2011Q3":{"kind":"filed","concept":"OperatingExpenses","filing":44,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":31828000},"#126":{"kind":"filed","concept":"OperatingExpenses","filing":45,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":121708000},"#127":{"kind":"filed","concept":"OperatingExpenses","filing":44,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":91152000},"operatingExpenses@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#126"},{"ref":"#127","weight":-1}],"rule":"quarter-from-ytd","value":30556000},"operatingExpenses@FY2011":{"kind":"filed","concept":"OperatingExpenses","filing":45,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":121708000},"operatingExpenses@2012Q1":{"kind":"filed","concept":"OperatingExpenses","filing":46,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":28206000},"operatingExpenses@2012Q2":{"kind":"filed","concept":"OperatingExpenses","filing":47,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":32724000},"operatingExpenses@2012Q3":{"kind":"filed","concept":"OperatingExpenses","filing":48,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":36083000},"#128":{"kind":"filed","concept":"OperatingExpenses","filing":49,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":136690000},"#129":{"kind":"filed","concept":"OperatingExpenses","filing":48,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":97013000},"operatingExpenses@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#128"},{"ref":"#129","weight":-1}],"rule":"quarter-from-ytd","value":39677000},"operatingExpenses@FY2012":{"kind":"filed","concept":"OperatingExpenses","filing":49,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":136690000},"operatingExpenses@2013Q1":{"kind":"filed","concept":"OperatingExpenses","filing":50,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":42407000},"operatingExpenses@2013Q2":{"kind":"filed","concept":"OperatingExpenses","filing":51,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":51055000},"operatingExpenses@2013Q3":{"kind":"filed","concept":"OperatingExpenses","filing":52,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":49297000},"#130":{"kind":"filed","concept":"OperatingExpenses","filing":53,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":195555000},"#131":{"kind":"filed","concept":"OperatingExpenses","filing":52,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":142759000},"operatingExpenses@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#130"},{"ref":"#131","weight":-1}],"rule":"quarter-from-ytd","value":52796000},"operatingExpenses@FY2013":{"kind":"filed","concept":"OperatingExpenses","filing":53,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":195555000},"operatingExpenses@2014Q1":{"kind":"filed","concept":"OperatingExpenses","filing":54,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":47238000},"operatingExpenses@2014Q2":{"kind":"filed","concept":"OperatingExpenses","filing":55,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":47161000},"operatingExpenses@2014Q3":{"kind":"filed","concept":"OperatingExpenses","filing":56,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":49728000},"#132":{"kind":"filed","concept":"OperatingExpenses","filing":57,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":192768000},"#133":{"kind":"filed","concept":"OperatingExpenses","filing":56,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":144127000},"operatingExpenses@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#132"},{"ref":"#133","weight":-1}],"rule":"quarter-from-ytd","value":48641000},"operatingExpenses@FY2014":{"kind":"filed","concept":"OperatingExpenses","filing":57,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":192768000},"operatingExpenses@2015Q1":{"kind":"filed","concept":"OperatingExpenses","filing":58,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":47010000},"operatingExpenses@2015Q2":{"kind":"filed","concept":"OperatingExpenses","filing":59,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":47439000},"operatingExpenses@2015Q3":{"kind":"filed","concept":"OperatingExpenses","filing":60,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":51663000},"#134":{"kind":"filed","concept":"OperatingExpenses","filing":61,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":206481000},"#135":{"kind":"filed","concept":"OperatingExpenses","filing":60,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":146112000},"operatingExpenses@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#134"},{"ref":"#135","weight":-1}],"rule":"quarter-from-ytd","value":60369000},"operatingExpenses@FY2015":{"kind":"filed","concept":"OperatingExpenses","filing":61,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":206481000},"operatingExpenses@2016Q1":{"kind":"filed","concept":"OperatingExpenses","filing":1,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":62765000},"operatingExpenses@2016Q2":{"kind":"filed","concept":"OperatingExpenses","filing":62,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":63540000},"operatingExpenses@2016Q3":{"kind":"filed","concept":"OperatingExpenses","filing":63,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":60670000},"#136":{"kind":"filed","concept":"OperatingExpenses","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":248932000},"#137":{"kind":"filed","concept":"OperatingExpenses","filing":63,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":186975000},"operatingExpenses@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#136"},{"ref":"#137","weight":-1}],"rule":"quarter-from-ytd","value":61957000},"operatingExpenses@FY2016":{"kind":"filed","concept":"OperatingExpenses","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":248932000},"operatingExpenses@2017Q1":{"kind":"filed","concept":"OperatingExpenses","filing":64,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":64554000},"operatingExpenses@2017Q2":{"kind":"filed","concept":"OperatingExpenses","filing":2,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":66311000},"operatingExpenses@2017Q3":{"kind":"filed","concept":"OperatingExpenses","filing":3,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":72630000},"#138":{"kind":"filed","concept":"OperatingExpenses","filing":4,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":277367000},"#139":{"kind":"filed","concept":"OperatingExpenses","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":203495000},"operatingExpenses@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#138"},{"ref":"#139","weight":-1}],"rule":"quarter-from-ytd","value":73872000},"operatingExpenses@FY2017":{"kind":"filed","concept":"OperatingExpenses","filing":4,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":277367000},"operatingExpenses@2018Q1":{"kind":"filed","concept":"OperatingExpenses","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":71655000},"operatingExpenses@2018Q2":{"kind":"filed","concept":"OperatingExpenses","filing":6,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":69424000},"operatingExpenses@2018Q3":{"kind":"filed","concept":"OperatingExpenses","filing":7,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":69376000},"#140":{"kind":"filed","concept":"OperatingExpenses","filing":8,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":280794000},"#141":{"kind":"filed","concept":"OperatingExpenses","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":210455000},"operatingExpenses@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#140"},{"ref":"#141","weight":-1}],"rule":"quarter-from-ytd","value":70339000},"operatingExpenses@FY2018":{"kind":"filed","concept":"OperatingExpenses","filing":8,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":280794000},"operatingExpenses@2019Q1":{"kind":"filed","concept":"OperatingExpenses","filing":9,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":70288000},"operatingExpenses@2019Q2":{"kind":"filed","concept":"OperatingExpenses","filing":10,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":73472000},"operatingExpenses@2019Q3":{"kind":"filed","concept":"OperatingExpenses","filing":11,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":73331000},"#142":{"kind":"filed","concept":"OperatingExpenses","filing":12,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":265199000},"#143":{"kind":"filed","concept":"OperatingExpenses","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":217090000},"operatingExpenses@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#142"},{"ref":"#143","weight":-1}],"rule":"quarter-from-ytd","value":48109000},"operatingExpenses@FY2019":{"kind":"filed","concept":"OperatingExpenses","filing":12,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":265199000},"operatingExpenses@2020Q1":{"kind":"filed","concept":"OperatingExpenses","filing":13,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":69990000},"operatingExpenses@2020Q2":{"kind":"filed","concept":"OperatingExpenses","filing":14,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":70623000},"operatingExpenses@2020Q3":{"kind":"filed","concept":"OperatingExpenses","filing":15,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":73235000},"#144":{"kind":"filed","concept":"OperatingExpenses","filing":19,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":296789000},"#145":{"kind":"filed","concept":"OperatingExpenses","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":213848000},"operatingExpenses@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#144"},{"ref":"#145","weight":-1}],"rule":"quarter-from-ytd","value":82941000},"operatingExpenses@FY2020":{"kind":"filed","concept":"OperatingExpenses","filing":19,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":296789000},"operatingExpenses@2021Q1":{"kind":"filed","concept":"OperatingExpenses","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":91246000},"operatingExpenses@2021Q2":{"kind":"filed","concept":"OperatingExpenses","filing":17,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":94445000},"operatingExpenses@2021Q3":{"kind":"filed","concept":"OperatingExpenses","filing":18,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":103984000},"#146":{"kind":"filed","concept":"OperatingExpenses","filing":20,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":394375000},"#147":{"kind":"filed","concept":"OperatingExpenses","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":289675000},"operatingExpenses@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#146"},{"ref":"#147","weight":-1}],"rule":"quarter-from-ytd","value":104700000},"operatingExpenses@FY2021":{"kind":"filed","concept":"OperatingExpenses","filing":20,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":394375000},"operatingExpenses@2022Q1":{"kind":"filed","concept":"OperatingExpenses","filing":21,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":103639000},"operatingExpenses@2022Q2":{"kind":"filed","concept":"OperatingExpenses","filing":22,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":100288000},"operatingExpenses@2022Q3":{"kind":"filed","concept":"OperatingExpenses","filing":23,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":105372000},"#148":{"kind":"filed","concept":"OperatingExpenses","filing":24,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":419044000},"#149":{"kind":"filed","concept":"OperatingExpenses","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":309299000},"operatingExpenses@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#148"},{"ref":"#149","weight":-1}],"rule":"quarter-from-ytd","value":109745000},"operatingExpenses@FY2022":{"kind":"filed","concept":"OperatingExpenses","filing":24,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":419044000},"operatingExpenses@2023Q1":{"kind":"filed","concept":"OperatingExpenses","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":108027000},"operatingExpenses@2023Q2":{"kind":"filed","concept":"OperatingExpenses","filing":26,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":105809000},"operatingExpenses@2023Q3":{"kind":"filed","concept":"OperatingExpenses","filing":27,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":102002000},"#150":{"kind":"filed","concept":"OperatingExpenses","filing":28,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":407611000},"#151":{"kind":"filed","concept":"OperatingExpenses","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":315838000},"operatingExpenses@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#150"},{"ref":"#151","weight":-1}],"rule":"quarter-from-ytd","value":91773000},"operatingExpenses@FY2023":{"kind":"filed","concept":"OperatingExpenses","filing":28,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":407611000},"operatingExpenses@2024Q1":{"kind":"filed","concept":"OperatingExpenses","filing":29,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":86636000},"operatingExpenses@2024Q2":{"kind":"filed","concept":"OperatingExpenses","filing":30,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":103678000},"operatingExpenses@2024Q3":{"kind":"filed","concept":"OperatingExpenses","filing":31,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":96131000},"#152":{"kind":"filed","concept":"OperatingExpenses","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":385412000},"#153":{"kind":"filed","concept":"OperatingExpenses","filing":31,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":286445000},"operatingExpenses@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#152"},{"ref":"#153","weight":-1}],"rule":"quarter-from-ytd","value":98967000},"operatingExpenses@FY2024":{"kind":"filed","concept":"OperatingExpenses","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":385412000},"operatingExpenses@2025Q1":{"kind":"filed","concept":"OperatingExpenses","filing":33,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":103398000},"operatingExpenses@2025Q2":{"kind":"filed","concept":"OperatingExpenses","filing":32,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":105935000},"operatingExpenses@2025Q3":{"kind":"filed","concept":"OperatingExpenses","filing":31,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":108916000},"#154":{"kind":"filed","concept":"OperatingExpenses","filing":28,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":426974000},"#155":{"kind":"filed","concept":"OperatingExpenses","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":318249000},"operatingExpenses@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#154"},{"ref":"#155","weight":-1}],"rule":"quarter-from-ytd","value":108725000},"operatingExpenses@FY2025":{"kind":"filed","concept":"OperatingExpenses","filing":28,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":426974000},"operatingExpenses@2026Q1":{"kind":"filed","concept":"OperatingExpenses","filing":33,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":109027000},"operatingExpenses@2026Q2":{"kind":"filed","concept":"OperatingExpenses","filing":32,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":114276000},"operatingIncome@2009Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":5875000},"operatingIncome@2009Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":11232000},"#156":{"kind":"filed","concept":"OperatingIncomeLoss","filing":37,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":22829000},"#157":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":9079000},"operatingIncome@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#156"},{"ref":"#157","weight":-1}],"rule":"quarter-from-ytd","value":13750000},"operatingIncome@FY2009":{"kind":"filed","concept":"OperatingIncomeLoss","filing":37,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":22829000},"operatingIncome@2010Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":38,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":18860000},"operatingIncome@2010Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":39,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":24008000},"operatingIncome@2010Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":40,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":29830000},"#158":{"kind":"filed","concept":"OperatingIncomeLoss","filing":41,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":104932000},"#159":{"kind":"filed","concept":"OperatingIncomeLoss","filing":40,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":72698000},"operatingIncome@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#158"},{"ref":"#159","weight":-1}],"rule":"quarter-from-ytd","value":32234000},"operatingIncome@FY2010":{"kind":"filed","concept":"OperatingIncomeLoss","filing":41,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":104932000},"operatingIncome@2011Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":42,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":28277000},"operatingIncome@2011Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":43,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":25354000},"operatingIncome@2011Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":44,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":13366000},"#160":{"kind":"filed","concept":"OperatingIncomeLoss","filing":45,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":71989000},"#161":{"kind":"filed","concept":"OperatingIncomeLoss","filing":44,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":67050000},"operatingIncome@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#160"},{"ref":"#161","weight":-1}],"rule":"quarter-from-ytd","value":4939000},"operatingIncome@FY2011":{"kind":"filed","concept":"OperatingIncomeLoss","filing":45,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":71989000},"operatingIncome@2012Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":46,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":5500000},"operatingIncome@2012Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":47,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":8304000},"operatingIncome@2012Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":48,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":7522000},"#162":{"kind":"filed","concept":"OperatingIncomeLoss","filing":49,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":24896000},"#163":{"kind":"filed","concept":"OperatingIncomeLoss","filing":48,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":21326000},"operatingIncome@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#162"},{"ref":"#163","weight":-1}],"rule":"quarter-from-ytd","value":3570000},"operatingIncome@FY2012":{"kind":"filed","concept":"OperatingIncomeLoss","filing":49,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":24896000},"operatingIncome@2013Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":50,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":3776000},"operatingIncome@2013Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":51,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":10238000},"operatingIncome@2013Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":52,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":20262000},"#164":{"kind":"filed","concept":"OperatingIncomeLoss","filing":53,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":42281000},"#165":{"kind":"filed","concept":"OperatingIncomeLoss","filing":52,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":34276000},"operatingIncome@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#164"},{"ref":"#165","weight":-1}],"rule":"quarter-from-ytd","value":8005000},"operatingIncome@FY2013":{"kind":"filed","concept":"OperatingIncomeLoss","filing":53,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":42281000},"operatingIncome@2014Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":54,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":14343000},"operatingIncome@2014Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":55,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":23143000},"operatingIncome@2014Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":56,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":25004000},"#166":{"kind":"filed","concept":"OperatingIncomeLoss","filing":57,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":84511000},"#167":{"kind":"filed","concept":"OperatingIncomeLoss","filing":56,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":62490000},"operatingIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#166"},{"ref":"#167","weight":-1}],"rule":"quarter-from-ytd","value":22021000},"operatingIncome@FY2014":{"kind":"filed","concept":"OperatingIncomeLoss","filing":57,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":84511000},"operatingIncome@2015Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":58,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":16903000},"operatingIncome@2015Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":59,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":21998000},"operatingIncome@2015Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":60,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":9973000},"#168":{"kind":"filed","concept":"OperatingIncomeLoss","filing":61,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":42102000},"#169":{"kind":"filed","concept":"OperatingIncomeLoss","filing":60,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":48874000},"operatingIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#168"},{"ref":"#169","weight":-1}],"rule":"quarter-from-ytd","value":-6772000},"operatingIncome@FY2015":{"kind":"filed","concept":"OperatingIncomeLoss","filing":61,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":42102000},"operatingIncome@2016Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":1455000},"operatingIncome@2016Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":62,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":11277000},"operatingIncome@2016Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":63,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":19953000},"#170":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":37991000},"#171":{"kind":"filed","concept":"OperatingIncomeLoss","filing":63,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":32685000},"operatingIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#170"},{"ref":"#171","weight":-1}],"rule":"quarter-from-ytd","value":5306000},"operatingIncome@FY2016":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":37991000},"operatingIncome@2017Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":64,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":9357000},"operatingIncome@2017Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":23828000},"operatingIncome@2017Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":23717000},"#172":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":79409000},"#173":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":56902000},"operatingIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#172"},{"ref":"#173","weight":-1}],"rule":"quarter-from-ytd","value":22507000},"operatingIncome@FY2017":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":79409000},"operatingIncome@2018Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":26940000},"operatingIncome@2018Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":37844000},"operatingIncome@2018Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":45838000},"#174":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":154482000},"#175":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":110622000},"operatingIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#174"},{"ref":"#175","weight":-1}],"rule":"quarter-from-ytd","value":43860000},"operatingIncome@FY2018":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":154482000},"operatingIncome@2019Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":42123000},"operatingIncome@2019Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":48516000},"operatingIncome@2019Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":48715000},"#176":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":200608000},"#177":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":139355000},"operatingIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#176"},{"ref":"#177","weight":-1}],"rule":"quarter-from-ytd","value":61253000},"operatingIncome@FY2019":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":200608000},"operatingIncome@2020Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":25852000},"operatingIncome@2020Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":30869000},"operatingIncome@2020Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":37855000},"#178":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":134332000},"#179":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":94576000},"operatingIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#178"},{"ref":"#179","weight":-1}],"rule":"quarter-from-ytd","value":39756000},"operatingIncome@FY2020":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":134332000},"operatingIncome@2021Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":47390000},"operatingIncome@2021Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":65357000},"operatingIncome@2021Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":77247000},"#180":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":275985000},"#181":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":189994000},"operatingIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#180"},{"ref":"#181","weight":-1}],"rule":"quarter-from-ytd","value":85991000},"operatingIncome@FY2021":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":275985000},"operatingIncome@2022Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":93058000},"operatingIncome@2022Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":106238000},"operatingIncome@2022Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":112446000},"#182":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":408193000},"#183":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":311742000},"operatingIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#182"},{"ref":"#183","weight":-1}],"rule":"quarter-from-ytd","value":96451000},"operatingIncome@FY2022":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":408193000},"operatingIncome@2023Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":86427000},"operatingIncome@2023Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":89567000},"operatingIncome@2023Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":53874000},"#184":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":250571000},"#185":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":229868000},"operatingIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#184"},{"ref":"#185","weight":-1}],"rule":"quarter-from-ytd","value":20703000},"operatingIncome@FY2023":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":250571000},"operatingIncome@2024Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":12948000},"operatingIncome@2024Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":3708000},"operatingIncome@2024Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":21877000},"#186":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":50450000},"#187":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":38533000},"operatingIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#186"},{"ref":"#187","weight":-1}],"rule":"quarter-from-ytd","value":11917000},"operatingIncome@FY2024":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":50450000},"operatingIncome@2025Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":1296000},"operatingIncome@2025Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":9389000},"operatingIncome@2025Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":11572000},"#188":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":35462000},"#189":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":22257000},"operatingIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#188"},{"ref":"#189","weight":-1}],"rule":"quarter-from-ytd","value":13205000},"operatingIncome@FY2025":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":35462000},"operatingIncome@2026Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":19765000},"operatingIncome@2026Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":33290000},"pretaxIncome@FY2013":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":53,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":38585000},"pretaxIncome@2014Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":56,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":26304000},"#190":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":62,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":41860000},"#191":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":1,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":25453000},"operatingCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#190"},{"ref":"#191","weight":-1}],"rule":"quarter-from-ytd","value":16407000},"#192":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":57,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":85992000},"#193":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":56,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":62799000},"pretaxIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#192"},{"ref":"#193","weight":-1}],"rule":"quarter-from-ytd","value":23193000},"pretaxIncome@FY2014":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":57,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":85992000},"pretaxIncome@2015Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":58,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":15964000},"pretaxIncome@2015Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":59,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":21257000},"pretaxIncome@2015Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":60,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":10228000},"#194":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":61,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":40595000},"#195":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":60,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":47448000},"pretaxIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#194"},{"ref":"#195","weight":-1}],"rule":"quarter-from-ytd","value":-6853000},"pretaxIncome@FY2015":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":61,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":40595000},"pretaxIncome@2016Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":-2037000},"pretaxIncome@2016Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":62,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":8792000},"pretaxIncome@2016Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":63,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":15631000},"#196":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":25035000},"#197":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":63,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":22386000},"pretaxIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#196"},{"ref":"#197","weight":-1}],"rule":"quarter-from-ytd","value":2649000},"pretaxIncome@FY2016":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":25035000},"pretaxIncome@2017Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":64,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":2102000},"pretaxIncome@2017Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":19863000},"pretaxIncome@2017Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":19830000},"#198":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":62591000},"#199":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":41795000},"pretaxIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#198"},{"ref":"#199","weight":-1}],"rule":"quarter-from-ytd","value":20796000},"pretaxIncome@FY2017":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":62591000},"pretaxIncome@2018Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":26303000},"pretaxIncome@2018Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":36420000},"pretaxIncome@2018Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":44400000},"#200":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":149962000},"#201":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":107123000},"pretaxIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#200"},{"ref":"#201","weight":-1}],"rule":"quarter-from-ytd","value":42839000},"pretaxIncome@FY2018":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":149962000},"pretaxIncome@2019Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":42034000},"pretaxIncome@2019Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":47877000},"pretaxIncome@2019Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":48735000},"#202":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":198246000},"#203":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":138646000},"pretaxIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#202"},{"ref":"#203","weight":-1}],"rule":"quarter-from-ytd","value":59600000},"pretaxIncome@FY2019":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":198246000},"pretaxIncome@2020Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":13,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":24956000},"pretaxIncome@2020Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":26058000},"pretaxIncome@2020Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":33257000},"#204":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":120341000},"#205":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":84271000},"pretaxIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#204"},{"ref":"#205","weight":-1}],"rule":"quarter-from-ytd","value":36070000},"pretaxIncome@FY2020":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":120341000},"pretaxIncome@2021Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":49987000},"pretaxIncome@2021Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":70746000},"pretaxIncome@2021Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":85566000},"#206":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":20,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":315095000},"#207":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":206299000},"pretaxIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#206"},{"ref":"#207","weight":-1}],"rule":"quarter-from-ytd","value":108796000},"pretaxIncome@FY2021":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":20,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":315095000},"pretaxIncome@2022Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":90819000},"pretaxIncome@2022Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":101211000},"pretaxIncome@2022Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":23,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":109146000},"#208":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":395940000},"#209":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":301176000},"pretaxIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#208"},{"ref":"#209","weight":-1}],"rule":"quarter-from-ytd","value":94764000},"pretaxIncome@FY2022":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":395940000},"pretaxIncome@2023Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":88593000},"pretaxIncome@2023Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":26,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":100955000},"pretaxIncome@2023Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":60507000},"#210":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":28,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":277933000},"#211":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":250055000},"pretaxIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#210"},{"ref":"#211","weight":-1}],"rule":"quarter-from-ytd","value":27878000},"pretaxIncome@FY2023":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":28,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":277933000},"pretaxIncome@2024Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":29,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":18806000},"pretaxIncome@2024Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":30,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":12804000},"pretaxIncome@2024Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":31,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":18802000},"#212":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":63,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":74935000},"operatingCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#212"},{"ref":"#190","weight":-1}],"rule":"quarter-from-ytd","value":33075000},"#213":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":62682000},"#214":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":31,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":50412000},"pretaxIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#213"},{"ref":"#214","weight":-1}],"rule":"quarter-from-ytd","value":12270000},"pretaxIncome@FY2024":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":62682000},"pretaxIncome@2025Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":29,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-2767000},"pretaxIncome@2025Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":30,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":53223000},"pretaxIncome@2025Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":31,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":19032000},"#215":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":61,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":124742000},"operatingCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#215"},{"ref":"#212","weight":-1}],"rule":"quarter-from-ytd","value":49807000},"operatingCashFlow@2017Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":64,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":45626000},"#216":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":28,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":83959000},"#217":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":69488000},"pretaxIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#216"},{"ref":"#217","weight":-1}],"rule":"quarter-from-ytd","value":14471000},"pretaxIncome@FY2025":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":28,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":83959000},"pretaxIncome@2009Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":35,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":2787000},"pretaxIncome@2009Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":36,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":7210000},"#218":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":37,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":11150000},"#219":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":36,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":-268000},"pretaxIncome@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#218"},{"ref":"#219","weight":-1}],"rule":"quarter-from-ytd","value":11418000},"pretaxIncome@FY2009":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":37,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":11150000},"pretaxIncome@2010Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":38,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":19004000},"pretaxIncome@2010Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":39,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":20585000},"pretaxIncome@2010Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":40,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":27415000},"#220":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":41,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":98103000},"#221":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":40,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":67004000},"pretaxIncome@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#220"},{"ref":"#221","weight":-1}],"rule":"quarter-from-ytd","value":31099000},"pretaxIncome@FY2010":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":41,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":98103000},"pretaxIncome@2011Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":42,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":25099000},"pretaxIncome@2011Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":43,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":23441000},"pretaxIncome@2011Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":44,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":11066000},"#222":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":45,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":63664000},"#223":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":44,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":59606000},"pretaxIncome@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#222"},{"ref":"#223","weight":-1}],"rule":"quarter-from-ytd","value":4058000},"pretaxIncome@FY2011":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":45,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":63664000},"pretaxIncome@2012Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":46,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":6187000},"pretaxIncome@2012Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":47,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":8555000},"pretaxIncome@2012Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":48,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":9445000},"#224":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":62,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":65437000},"#225":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":64,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":45626000},"operatingCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#224"},{"ref":"#225","weight":-1}],"rule":"quarter-from-ytd","value":19811000},"#226":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":49,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":30807000},"#227":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":48,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":24187000},"pretaxIncome@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#226"},{"ref":"#227","weight":-1}],"rule":"quarter-from-ytd","value":6620000},"pretaxIncome@FY2012":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":49,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":30807000},"pretaxIncome@2013Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":50,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":4297000},"pretaxIncome@2013Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":51,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":10515000},"pretaxIncome@2013Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":52,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":17494000},"#228":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":42,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":12433000},"capex@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#228"}],"rule":"component-sum","value":12433000},"#229":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":49,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":38585000},"#230":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":52,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":32306000},"pretaxIncome@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#229"},{"ref":"#230","weight":-1}],"rule":"quarter-from-ytd","value":6279000},"pretaxIncome@2014Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":54,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":12993000},"pretaxIncome@2014Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":55,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":23502000},"pretaxIncome@2026Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":33,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":22443000},"pretaxIncome@2026Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":32,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":57975000},"interestExpense@FY2023":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":28,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":5700000},"interestExpense@2024Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":29,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":532000},"interestExpense@2024Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":30,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":852000},"interestExpense@2024Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":31,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":456000},"#231":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":2334000},"#232":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":31,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1840000},"interestExpense@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#231"},{"ref":"#232","weight":-1}],"rule":"quarter-from-ytd","value":494000},"interestExpense@FY2024":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":2334000},"interestExpense@2025Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":33,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":467000},"interestExpense@2025Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":32,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":506000},"interestExpense@2025Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":31,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":503000},"#233":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":28,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":2776000},"#234":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1476000},"interestExpense@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#233"},{"ref":"#234","weight":-1}],"rule":"quarter-from-ytd","value":1300000},"interestExpense@FY2025":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":28,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":2776000},"interestExpense@2026Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":33,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":682000},"interestExpense@2026Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":32,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":334000},"interestExpense@2009Q2":{"kind":"filed","concept":"InterestExpense","filing":35,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":1877000},"interestExpense@2009Q3":{"kind":"filed","concept":"InterestExpense","filing":36,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":1784000},"#235":{"kind":"filed","concept":"InterestExpense","filing":37,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":7471000},"#236":{"kind":"filed","concept":"InterestExpense","filing":36,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":5709000},"interestExpense@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#235"},{"ref":"#236","weight":-1}],"rule":"quarter-from-ytd","value":1762000},"interestExpense@FY2009":{"kind":"filed","concept":"InterestExpense","filing":37,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":7471000},"interestExpense@2010Q2":{"kind":"filed","concept":"InterestExpense","filing":35,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":1396000},"interestExpense@2010Q3":{"kind":"filed","concept":"InterestExpense","filing":36,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":939000},"#237":{"kind":"filed","concept":"InterestExpense","filing":41,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":5229000},"#238":{"kind":"filed","concept":"InterestExpense","filing":36,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":4317000},"interestExpense@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#237"},{"ref":"#238","weight":-1}],"rule":"quarter-from-ytd","value":912000},"interestExpense@FY2010":{"kind":"filed","concept":"InterestExpense","filing":41,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":5229000},"interestExpense@FY2011":{"kind":"filed","concept":"InterestExpense","filing":45,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":3139000},"interestExpense@FY2012":{"kind":"filed","concept":"InterestExpense","filing":49,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":876000},"interestExpense@FY2013":{"kind":"filed","concept":"InterestExpense","filing":53,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":5580000},"interestExpense@FY2014":{"kind":"filed","concept":"InterestExpense","filing":57,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":4332000},"interestExpense@2015Q1":{"kind":"filed","concept":"InterestExpense","filing":58,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":1064000},"interestExpense@2015Q2":{"kind":"filed","concept":"InterestExpense","filing":59,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":757000},"interestExpense@2015Q3":{"kind":"filed","concept":"InterestExpense","filing":60,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":781000},"#239":{"kind":"filed","concept":"InterestExpense","filing":61,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":4232000},"#240":{"kind":"filed","concept":"InterestExpense","filing":60,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":2602000},"interestExpense@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#239"},{"ref":"#240","weight":-1}],"rule":"quarter-from-ytd","value":1630000},"interestExpense@FY2015":{"kind":"filed","concept":"InterestExpense","filing":61,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":4232000},"interestExpense@2016Q1":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":2512000},"interestExpense@2016Q2":{"kind":"filed","concept":"InterestExpense","filing":62,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":3684000},"interestExpense@2016Q3":{"kind":"filed","concept":"InterestExpense","filing":63,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":3684000},"#241":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":13257000},"#242":{"kind":"filed","concept":"InterestExpense","filing":63,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":9880000},"interestExpense@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#241"},{"ref":"#242","weight":-1}],"rule":"quarter-from-ytd","value":3377000},"interestExpense@FY2016":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":13257000},"interestExpense@2017Q1":{"kind":"filed","concept":"InterestExpense","filing":64,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":3485000},"interestExpense@2017Q2":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":3447000},"interestExpense@2017Q3":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":3561000},"#243":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":13448000},"#244":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":10493000},"interestExpense@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#243"},{"ref":"#244","weight":-1}],"rule":"quarter-from-ytd","value":2955000},"interestExpense@FY2017":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":13448000},"interestExpense@2018Q1":{"kind":"filed","concept":"InterestExpense","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":2757000},"interestExpense@2018Q2":{"kind":"filed","concept":"InterestExpense","filing":6,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":2544000},"interestExpense@2018Q3":{"kind":"filed","concept":"InterestExpense","filing":7,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":2318000},"#245":{"kind":"filed","concept":"InterestExpense","filing":8,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":9901000},"#246":{"kind":"filed","concept":"InterestExpense","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":7619000},"interestExpense@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#245"},{"ref":"#246","weight":-1}],"rule":"quarter-from-ytd","value":2282000},"interestExpense@FY2018":{"kind":"filed","concept":"InterestExpense","filing":8,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":9901000},"interestExpense@2019Q1":{"kind":"filed","concept":"InterestExpense","filing":9,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":2145000},"interestExpense@2019Q2":{"kind":"filed","concept":"InterestExpense","filing":10,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":2011000},"interestExpense@2019Q3":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":2007000},"#247":{"kind":"filed","concept":"InterestExpense","filing":12,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":7893000},"#248":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":6163000},"interestExpense@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#247"},{"ref":"#248","weight":-1}],"rule":"quarter-from-ytd","value":1730000},"interestExpense@FY2019":{"kind":"filed","concept":"InterestExpense","filing":12,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":7893000},"interestExpense@2020Q1":{"kind":"filed","concept":"InterestExpense","filing":13,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":1245000},"interestExpense@2020Q2":{"kind":"filed","concept":"InterestExpense","filing":14,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":2653000},"interestExpense@2020Q3":{"kind":"filed","concept":"InterestExpense","filing":15,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":3745000},"#249":{"kind":"filed","concept":"InterestExpense","filing":19,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":11662000},"#250":{"kind":"filed","concept":"InterestExpense","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":7643000},"interestExpense@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#249"},{"ref":"#250","weight":-1}],"rule":"quarter-from-ytd","value":4019000},"interestExpense@FY2020":{"kind":"filed","concept":"InterestExpense","filing":19,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":11662000},"interestExpense@2021Q1":{"kind":"filed","concept":"InterestExpense","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":2864000},"interestExpense@2021Q2":{"kind":"filed","concept":"InterestExpense","filing":17,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":2017000},"interestExpense@2021Q3":{"kind":"filed","concept":"InterestExpense","filing":18,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":1417000},"#251":{"kind":"filed","concept":"InterestExpense","filing":20,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":7491000},"#252":{"kind":"filed","concept":"InterestExpense","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":6298000},"interestExpense@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#251"},{"ref":"#252","weight":-1}],"rule":"quarter-from-ytd","value":1193000},"interestExpense@FY2021":{"kind":"filed","concept":"InterestExpense","filing":20,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":7491000},"interestExpense@2022Q1":{"kind":"filed","concept":"InterestExpense","filing":21,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":1114000},"interestExpense@2022Q2":{"kind":"filed","concept":"InterestExpense","filing":22,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":1590000},"interestExpense@2022Q3":{"kind":"filed","concept":"InterestExpense","filing":23,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":2724000},"#253":{"kind":"filed","concept":"InterestExpense","filing":24,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":8320000},"#254":{"kind":"filed","concept":"InterestExpense","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":5428000},"interestExpense@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#253"},{"ref":"#254","weight":-1}],"rule":"quarter-from-ytd","value":2892000},"interestExpense@FY2022":{"kind":"filed","concept":"InterestExpense","filing":24,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":8320000},"interestExpense@2023Q1":{"kind":"filed","concept":"InterestExpense","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":2132000},"interestExpense@2023Q2":{"kind":"filed","concept":"InterestExpense","filing":26,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":2189000},"interestExpense@2023Q3":{"kind":"filed","concept":"InterestExpense","filing":27,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":898000},"#255":{"kind":"filed","concept":"InterestExpense","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":5700000},"#256":{"kind":"filed","concept":"InterestExpense","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":5219000},"interestExpense@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#255"},{"ref":"#256","weight":-1}],"rule":"quarter-from-ytd","value":481000},"netIncome@2010Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":37,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":14958000},"netIncome@2010Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":37,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":16647000},"netIncome@2010Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":37,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":21162000},"netIncome@2010Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":37,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":23967000},"netIncome@FY2010":{"kind":"filed","concept":"NetIncomeLoss","filing":41,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":76733000},"netIncome@2009Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":-2953000},"netIncome@2009Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":36,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":7020000},"#257":{"kind":"filed","concept":"NetIncomeLoss","filing":37,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":7513000},"#258":{"kind":"filed","concept":"NetIncomeLoss","filing":36,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":-6699000},"netIncome@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#257"},{"ref":"#258","weight":-1}],"rule":"quarter-from-ytd","value":14212000},"netIncome@FY2009":{"kind":"filed","concept":"NetIncomeLoss","filing":37,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":7513000},"netIncome@2011Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":41,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":19684000},"netIncome@2011Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":41,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":17981000},"netIncome@2011Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":41,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":9957000},"netIncome@2011Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":41,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":3115000},"netIncome@FY2011":{"kind":"filed","concept":"NetIncomeLoss","filing":45,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":50737000},"netIncome@2012Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":45,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":4871000},"netIncome@2012Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":45,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":6653000},"netIncome@2012Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":45,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":8553000},"netIncome@2012Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":45,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":4075000},"netIncome@FY2012":{"kind":"filed","concept":"NetIncomeLoss","filing":49,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":24152000},"netIncome@2013Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":49,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":-1926000},"netIncome@2013Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":49,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":8635000},"netIncome@2013Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":49,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":13619000},"netIncome@2013Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":49,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":6204000},"netIncome@FY2013":{"kind":"filed","concept":"NetIncomeLoss","filing":53,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":26532000},"netIncome@2014Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":53,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":10202000},"netIncome@2014Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":53,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":17385000},"netIncome@2014Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":53,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":19427000},"netIncome@2014Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":53,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":16665000},"netIncome@FY2014":{"kind":"filed","concept":"NetIncomeLoss","filing":57,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":63678000},"netIncome@2015Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":57,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":11132000},"netIncome@2015Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":57,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":15078000},"netIncome@2015Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":57,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":2837000},"netIncome@2015Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":57,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":-4773000},"netIncome@FY2015":{"kind":"filed","concept":"NetIncomeLoss","filing":61,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":24274000},"netIncome@2016Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":61,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":-1733000},"netIncome@2016Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":61,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":5752000},"netIncome@2016Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":61,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":10648000},"netIncome@2016Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":61,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":1268000},"netIncome@FY2016":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":15935000},"netIncome@2017Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":1217000},"netIncome@2017Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":13179000},"netIncome@2017Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":14450000},"netIncome@2017Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":-30651000},"netIncome@FY2017":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":-1805000},"netIncome@2018Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":18526000},"netIncome@2018Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":25068000},"netIncome@2018Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":30908000},"netIncome@2018Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":29519000},"netIncome@FY2018":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":104021000},"netIncome@2019Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":31716000},"netIncome@2019Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":36284000},"netIncome@2019Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":38060000},"netIncome@2019Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":47190000},"netIncome@FY2019":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":153250000},"netIncome@2020Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":20168000},"netIncome@2020Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":21033000},"netIncome@2020Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":27152000},"netIncome@2020Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":29735000},"netIncome@FY2020":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":98088000},"netIncome@2021Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":39452000},"netIncome@2021Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":55374000},"netIncome@2021Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":68424000},"#259":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":228763000},"#260":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":163250000},"netIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#259"},{"ref":"#260","weight":-1}],"rule":"quarter-from-ytd","value":65513000},"netIncome@FY2021":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":228763000},"netIncome@2022Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":72691000},"netIncome@2022Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":80155000},"netIncome@2022Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":86386000},"#261":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":331283000},"#262":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":239232000},"netIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#261"},{"ref":"#262","weight":-1}],"rule":"quarter-from-ytd","value":92051000},"netIncome@FY2022":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":331283000},"netIncome@2023Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":71150000},"netIncome@2023Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":82020000},"netIncome@2023Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":48720000},"#263":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":227182000},"#264":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":201890000},"netIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#263"},{"ref":"#264","weight":-1}],"rule":"quarter-from-ytd","value":25292000},"netIncome@FY2023":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":227182000},"netIncome@2024Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":14038000},"netIncome@2024Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":8000000},"netIncome@2024Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":13745000},"#265":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":44024000},"#266":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":35783000},"netIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#265"},{"ref":"#266","weight":-1}],"rule":"quarter-from-ytd","value":8241000},"netIncome@FY2024":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":44024000},"netIncome@2025Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-4437000},"netIncome@2025Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":46098000},"netIncome@2025Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":14278000},"#267":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":66141000},"#268":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":55939000},"netIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#267"},{"ref":"#268","weight":-1}],"rule":"quarter-from-ytd","value":10202000},"netIncome@FY2025":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":66141000},"netIncome@2026Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":14961000},"netIncome@2026Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":46649000},"dilutedEps@2009Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2009-04-01","end":"2009-06-30","value":-0.07},"dilutedEps@2009Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":36,"unit":"USD/shares","start":"2009-07-01","end":"2009-09-30","value":0.16},"#269":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":37,"unit":"USD/shares","start":"2009-01-01","end":"2009-12-31","value":0.17},"#270":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":37,"unit":"shares","start":"2009-01-01","end":"2009-12-31","value":43449000},"#271":{"kind":"computed","op":"product","terms":[{"ref":"#269"},{"ref":"#270"}],"value":7386330.000000001},"#272":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":36,"unit":"USD/shares","start":"2009-01-01","end":"2009-09-30","value":-0.16},"#273":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2009-01-01","end":"2009-09-30","value":41761000},"#274":{"kind":"computed","op":"product","terms":[{"ref":"#272"},{"ref":"#273"}],"value":-6681760},"#275":{"kind":"computed","op":"sum","terms":[{"ref":"#271"},{"ref":"#274","weight":-1}],"value":14068090},"#276":{"kind":"computed","op":"sum","terms":[{"ref":"#270","weight":4},{"ref":"#273","weight":-3}],"rule":"unaverage-quarter","value":48513000},"dilutedEps@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#275"},{"ref":"#276"}],"rule":"per-share-quarter","value":0.2899859831385402},"dilutedEps@FY2009":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":37,"unit":"USD/shares","start":"2009-01-01","end":"2009-12-31","value":0.17},"dilutedEps@2010Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":37,"unit":"USD/shares","start":"2010-01-01","end":"2010-03-31","value":0.33},"dilutedEps@2010Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":37,"unit":"USD/shares","start":"2010-04-01","end":"2010-06-30","value":0.37},"dilutedEps@2010Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":37,"unit":"USD/shares","start":"2010-07-01","end":"2010-09-30","value":0.46},"dilutedEps@2010Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":37,"unit":"USD/shares","start":"2010-10-01","end":"2010-12-31","value":0.52},"dilutedEps@FY2010":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":41,"unit":"USD/shares","start":"2010-01-01","end":"2010-12-31","value":1.68},"dilutedEps@2011Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":41,"unit":"USD/shares","start":"2011-01-01","end":"2011-03-31","value":0.42},"dilutedEps@2011Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":41,"unit":"USD/shares","start":"2011-04-01","end":"2011-06-30","value":0.37},"dilutedEps@2011Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":41,"unit":"USD/shares","start":"2011-07-01","end":"2011-09-30","value":0.21},"dilutedEps@2011Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":41,"unit":"USD/shares","start":"2011-10-01","end":"2011-12-31","value":0.07},"dilutedEps@FY2011":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":45,"unit":"USD/shares","start":"2011-01-01","end":"2011-12-31","value":1.09},"dilutedEps@2012Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":45,"unit":"USD/shares","start":"2012-01-01","end":"2012-03-31","value":0.1},"dilutedEps@2012Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":45,"unit":"USD/shares","start":"2012-04-01","end":"2012-06-30","value":0.14},"dilutedEps@2012Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":45,"unit":"USD/shares","start":"2012-07-01","end":"2012-09-30","value":0.18},"dilutedEps@2012Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":45,"unit":"USD/shares","start":"2012-10-01","end":"2012-12-31","value":0.09},"dilutedEps@FY2012":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":49,"unit":"USD/shares","start":"2012-01-01","end":"2012-12-31","value":0.51},"dilutedEps@2013Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":49,"unit":"USD/shares","start":"2013-01-01","end":"2013-03-31","value":-0.04},"dilutedEps@2013Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":49,"unit":"USD/shares","start":"2013-04-01","end":"2013-06-30","value":0.18},"dilutedEps@2013Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":49,"unit":"USD/shares","start":"2013-07-01","end":"2013-09-30","value":0.28},"dilutedEps@2013Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":49,"unit":"USD/shares","start":"2013-10-01","end":"2013-12-31","value":0.13},"dilutedEps@FY2013":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":53,"unit":"USD/shares","start":"2013-01-01","end":"2013-12-31","value":0.56},"dilutedEps@2014Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":53,"unit":"USD/shares","start":"2014-01-01","end":"2014-03-31","value":0.21},"dilutedEps@2014Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":53,"unit":"USD/shares","start":"2014-04-01","end":"2014-06-30","value":0.36},"dilutedEps@2014Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":53,"unit":"USD/shares","start":"2014-07-01","end":"2014-09-30","value":0.4},"dilutedEps@2014Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":53,"unit":"USD/shares","start":"2014-10-01","end":"2014-12-31","value":0.34},"dilutedEps@FY2014":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":57,"unit":"USD/shares","start":"2014-01-01","end":"2014-12-31","value":1.31},"dilutedEps@2015Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":57,"unit":"USD/shares","start":"2015-01-01","end":"2015-03-31","value":0.23},"dilutedEps@2015Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":57,"unit":"USD/shares","start":"2015-04-01","end":"2015-06-30","value":0.31},"dilutedEps@2015Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":57,"unit":"USD/shares","start":"2015-07-01","end":"2015-09-30","value":0.06},"dilutedEps@2015Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":57,"unit":"USD/shares","start":"2015-10-01","end":"2015-12-31","value":-0.1},"dilutedEps@FY2015":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":61,"unit":"USD/shares","start":"2015-01-01","end":"2015-12-31","value":0.49},"dilutedEps@2016Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":61,"unit":"USD/shares","start":"2016-01-01","end":"2016-03-31","value":-0.04},"dilutedEps@2016Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":61,"unit":"USD/shares","start":"2016-04-01","end":"2016-06-30","value":0.12},"dilutedEps@2016Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":61,"unit":"USD/shares","start":"2016-07-01","end":"2016-09-30","value":0.21},"dilutedEps@2016Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":61,"unit":"USD/shares","start":"2016-10-01","end":"2016-12-31","value":0.07},"dilutedEps@FY2016":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2016-01-01","end":"2016-12-31","value":0.32},"dilutedEps@2017Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2017-01-01","end":"2017-03-31","value":0.02},"dilutedEps@2017Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2017-04-01","end":"2017-06-30","value":0.26},"dilutedEps@2017Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2017-07-01","end":"2017-09-30","value":0.29},"dilutedEps@2017Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2017-10-01","end":"2017-12-31","value":-0.62},"dilutedEps@FY2017":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2017-01-01","end":"2017-12-31","value":-0.04},"dilutedEps@2018Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2018-01-01","end":"2018-03-31","value":0.37},"dilutedEps@2018Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2018-04-01","end":"2018-06-30","value":0.49},"dilutedEps@2018Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2018-07-01","end":"2018-09-30","value":0.61},"dilutedEps@2018Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2018-10-01","end":"2018-12-31","value":0.58},"dilutedEps@FY2018":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2018-01-01","end":"2018-12-31","value":2.04},"dilutedEps@2019Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2019-01-01","end":"2019-03-31","value":0.62},"dilutedEps@2019Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2019-04-01","end":"2019-06-30","value":0.7},"dilutedEps@2019Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2019-07-01","end":"2019-09-30","value":0.73},"dilutedEps@2019Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2019-10-01","end":"2019-12-31","value":0.9},"dilutedEps@FY2019":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2019-01-01","end":"2019-12-31","value":2.96},"dilutedEps@2020Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2020-01-01","end":"2020-03-31","value":0.38},"dilutedEps@2020Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2020-04-01","end":"2020-06-30","value":0.4},"dilutedEps@2020Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2020-07-01","end":"2020-09-30","value":0.51},"dilutedEps@2020Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2020-10-01","end":"2020-12-31","value":0.59},"dilutedEps@FY2020":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2020-01-01","end":"2020-12-31","value":1.88},"dilutedEps@2021Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2021-01-01","end":"2021-03-31","value":0.87},"dilutedEps@2021Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2021-04-01","end":"2021-06-30","value":1.22},"dilutedEps@2021Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2021-07-01","end":"2021-09-30","value":1.5},"#277":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":5},"#278":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":45781000},"#279":{"kind":"computed","op":"product","terms":[{"ref":"#277"},{"ref":"#278"}],"value":228905000},"#280":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2021-01-01","end":"2021-09-30","value":3.59},"#281":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2021-01-01","end":"2021-09-30","value":45507000},"#282":{"kind":"computed","op":"product","terms":[{"ref":"#280"},{"ref":"#281"}],"value":163370130},"#283":{"kind":"computed","op":"sum","terms":[{"ref":"#279"},{"ref":"#282","weight":-1}],"value":65534870},"#284":{"kind":"computed","op":"sum","terms":[{"ref":"#278","weight":4},{"ref":"#281","weight":-3}],"rule":"unaverage-quarter","value":46603000},"dilutedEps@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#283"},{"ref":"#284"}],"rule":"per-share-quarter","value":1.4062371521146708},"dilutedEps@FY2021":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":5},"dilutedEps@2022Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2022-01-01","end":"2022-03-31","value":1.59},"dilutedEps@2022Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2022-04-01","end":"2022-06-30","value":1.75},"dilutedEps@2022Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2022-07-01","end":"2022-09-30","value":1.88},"#285":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":7.2},"#286":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":46036000},"#287":{"kind":"computed","op":"product","terms":[{"ref":"#285"},{"ref":"#286"}],"value":331459200},"#288":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2022-01-01","end":"2022-09-30","value":5.21},"#289":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2022-01-01","end":"2022-09-30","value":45938000},"#290":{"kind":"computed","op":"product","terms":[{"ref":"#288"},{"ref":"#289"}],"value":239336980},"#291":{"kind":"computed","op":"sum","terms":[{"ref":"#287"},{"ref":"#290","weight":-1}],"value":92122220},"#292":{"kind":"computed","op":"sum","terms":[{"ref":"#286","weight":4},{"ref":"#289","weight":-3}],"rule":"unaverage-quarter","value":46330000},"dilutedEps@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#291"},{"ref":"#292"}],"rule":"per-share-quarter","value":1.988392402331103},"dilutedEps@FY2022":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":7.2},"dilutedEps@2023Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2023-01-01","end":"2023-03-31","value":1.54},"dilutedEps@2023Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2023-04-01","end":"2023-06-30","value":1.77},"dilutedEps@2023Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2023-07-01","end":"2023-09-30","value":1.05},"#293":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":4.91},"#294":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":46311000},"#295":{"kind":"computed","op":"product","terms":[{"ref":"#293"},{"ref":"#294"}],"value":227387010},"#296":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2023-01-01","end":"2023-09-30","value":4.36},"#297":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2023-01-01","end":"2023-09-30","value":46296000},"#298":{"kind":"computed","op":"product","terms":[{"ref":"#296"},{"ref":"#297"}],"value":201850560},"#299":{"kind":"computed","op":"sum","terms":[{"ref":"#295"},{"ref":"#298","weight":-1}],"value":25536450},"#300":{"kind":"computed","op":"sum","terms":[{"ref":"#294","weight":4},{"ref":"#297","weight":-3}],"rule":"unaverage-quarter","value":46356000},"dilutedEps@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#299"},{"ref":"#300"}],"rule":"per-share-quarter","value":0.5508769091379757},"dilutedEps@FY2023":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":4.91},"dilutedEps@2024Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2024-01-01","end":"2024-03-31","value":0.3},"dilutedEps@2024Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2024-04-01","end":"2024-06-30","value":0.17},"dilutedEps@2024Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2024-07-01","end":"2024-09-30","value":0.3},"#301":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":0.95},"#302":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":46408000},"#303":{"kind":"computed","op":"product","terms":[{"ref":"#301"},{"ref":"#302"}],"value":44087600},"#304":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2024-01-01","end":"2024-09-30","value":0.77},"#305":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2024-01-01","end":"2024-09-30","value":46378000},"#306":{"kind":"computed","op":"product","terms":[{"ref":"#304"},{"ref":"#305"}],"value":35711060},"#307":{"kind":"computed","op":"sum","terms":[{"ref":"#303"},{"ref":"#306","weight":-1}],"value":8376540},"#308":{"kind":"computed","op":"sum","terms":[{"ref":"#302","weight":4},{"ref":"#305","weight":-3}],"rule":"unaverage-quarter","value":46498000},"dilutedEps@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#307"},{"ref":"#308"}],"rule":"per-share-quarter","value":0.18014839347928943},"dilutedEps@FY2024":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":0.95},"dilutedEps@2025Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2025-01-01","end":"2025-03-31","value":-0.1},"dilutedEps@2025Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2025-04-01","end":"2025-06-30","value":0.99},"dilutedEps@2025Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2025-07-01","end":"2025-09-30","value":0.31},"#309":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":1.43},"#310":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":46414000},"#311":{"kind":"computed","op":"product","terms":[{"ref":"#309"},{"ref":"#310"}],"value":66372020},"#312":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2025-01-01","end":"2025-09-30","value":1.2},"#313":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2025-01-01","end":"2025-09-30","value":46454000},"#314":{"kind":"computed","op":"product","terms":[{"ref":"#312"},{"ref":"#313"}],"value":55744800},"#315":{"kind":"computed","op":"sum","terms":[{"ref":"#311"},{"ref":"#314","weight":-1}],"value":10627220},"#316":{"kind":"computed","op":"sum","terms":[{"ref":"#310","weight":4},{"ref":"#313","weight":-3}],"rule":"unaverage-quarter","value":46294000},"dilutedEps@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#315"},{"ref":"#316"}],"rule":"per-share-quarter","value":0.2295593381431719},"dilutedEps@FY2025":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":1.43},"dilutedEps@2026Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2026-01-01","end":"2026-03-31","value":0.32},"dilutedEps@2026Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2026-04-01","end":"2026-06-30","value":1},"cash@2009Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2009-06-30","value":109486000},"cash@2009Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":36,"unit":"USD","end":"2009-09-30","value":126072000},"cash@2009Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":41,"unit":"USD","end":"2009-12-31","value":241953000},"cash@FY2009":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":41,"unit":"USD","end":"2009-12-31","value":241953000},"cash@2010Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":38,"unit":"USD","end":"2010-03-31","value":247795000},"cash@2010Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":39,"unit":"USD","end":"2010-06-30","value":245640000},"cash@2010Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":40,"unit":"USD","end":"2010-09-30","value":263807000},"cash@2010Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":45,"unit":"USD","end":"2010-12-31","value":270901000},"cash@FY2010":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":45,"unit":"USD","end":"2010-12-31","value":270901000},"cash@2011Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":42,"unit":"USD","end":"2011-03-31","value":278740000},"cash@2011Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":43,"unit":"USD","end":"2011-06-30","value":290366000},"cash@2011Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":44,"unit":"USD","end":"2011-09-30","value":124897000},"cash@2011Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":49,"unit":"USD","end":"2011-12-31","value":129510000},"cash@FY2011":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":49,"unit":"USD","end":"2011-12-31","value":129510000},"cash@2012Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":46,"unit":"USD","end":"2012-03-31","value":176728000},"cash@2012Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":47,"unit":"USD","end":"2012-06-30","value":168293000},"cash@2012Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":48,"unit":"USD","end":"2012-09-30","value":168266000},"cash@2012Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":53,"unit":"USD","end":"2012-12-31","value":157121000},"cash@FY2012":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":53,"unit":"USD","end":"2012-12-31","value":157121000},"cash@2013Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":50,"unit":"USD","end":"2013-03-31","value":200205000},"cash@2013Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":51,"unit":"USD","end":"2013-06-30","value":213546000},"cash@2013Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":52,"unit":"USD","end":"2013-09-30","value":204214000},"cash@2013Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":57,"unit":"USD","end":"2013-12-31","value":196635000},"cash@FY2013":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":57,"unit":"USD","end":"2013-12-31","value":196635000},"cash@2014Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":54,"unit":"USD","end":"2014-03-31","value":211642000},"cash@2014Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":55,"unit":"USD","end":"2014-06-30","value":235465000},"cash@2014Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":56,"unit":"USD","end":"2014-09-30","value":236849000},"cash@2014Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":61,"unit":"USD","end":"2014-12-31","value":243000000},"cash@FY2014":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":61,"unit":"USD","end":"2014-12-31","value":243000000},"cash@2015Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":58,"unit":"USD","end":"2015-03-31","value":222113000},"cash@2015Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":59,"unit":"USD","end":"2015-06-30","value":194592000},"cash@2015Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":60,"unit":"USD","end":"2015-09-30","value":188755000},"cash@2015Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":61,"unit":"USD","end":"2015-12-31","value":218435000},"cash@FY2015":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":61,"unit":"USD","end":"2015-12-31","value":218435000},"cash@2016Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2016-03-31","value":237006000},"cash@2016Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":62,"unit":"USD","end":"2016-06-30","value":192554000},"cash@2016Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":63,"unit":"USD","end":"2016-09-30","value":220526000},"cash@2016Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2016-12-31","value":247802000},"#317":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":43,"unit":"USD","start":"2011-01-01","end":"2011-06-30","value":44984000},"#318":{"kind":"computed","op":"sum","terms":[{"ref":"#317"},{"ref":"#228","weight":-1}],"rule":"quarter-from-ytd","value":32551000},"capex@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#318"}],"rule":"component-sum","value":32551000},"#319":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":44,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":69802000},"#320":{"kind":"computed","op":"sum","terms":[{"ref":"#319"},{"ref":"#317","weight":-1}],"rule":"quarter-from-ytd","value":24818000},"capex@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#320"}],"rule":"component-sum","value":24818000},"#321":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":46,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":11943000},"capex@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#321"}],"rule":"component-sum","value":11943000},"#322":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":47,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":24237000},"#323":{"kind":"computed","op":"sum","terms":[{"ref":"#322"},{"ref":"#321","weight":-1}],"rule":"quarter-from-ytd","value":12294000},"capex@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#323"}],"rule":"component-sum","value":12294000},"#324":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":48,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":42889000},"#325":{"kind":"computed","op":"sum","terms":[{"ref":"#324"},{"ref":"#322","weight":-1}],"rule":"quarter-from-ytd","value":18652000},"capex@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#325"}],"rule":"component-sum","value":18652000},"#326":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":53,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":47054000},"capex@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#326"}],"rule":"component-sum","value":47054000},"#327":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":49,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":58166000},"#328":{"kind":"computed","op":"sum","terms":[{"ref":"#327"},{"ref":"#324","weight":-1}],"rule":"quarter-from-ytd","value":15277000},"capex@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#328"}],"rule":"component-sum","value":15277000},"capex@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#327"}],"rule":"component-sum","value":58166000},"#329":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":50,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":15954000},"capex@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#329"}],"rule":"component-sum","value":15954000},"#330":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":51,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":23751000},"#331":{"kind":"computed","op":"sum","terms":[{"ref":"#330"},{"ref":"#329","weight":-1}],"rule":"quarter-from-ytd","value":7797000},"capex@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#331"}],"rule":"component-sum","value":7797000},"#332":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":52,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":30780000},"#333":{"kind":"computed","op":"sum","terms":[{"ref":"#332"},{"ref":"#330","weight":-1}],"rule":"quarter-from-ytd","value":7029000},"capex@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#333"}],"rule":"component-sum","value":7029000},"#334":{"kind":"computed","op":"sum","terms":[{"ref":"#326"},{"ref":"#332","weight":-1}],"rule":"quarter-from-ytd","value":16274000},"capex@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#334"}],"rule":"component-sum","value":16274000},"#335":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":54,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":11817000},"capex@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#335"}],"rule":"component-sum","value":11817000},"#336":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":55,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":23668000},"#337":{"kind":"computed","op":"sum","terms":[{"ref":"#336"},{"ref":"#335","weight":-1}],"rule":"quarter-from-ytd","value":11851000},"capex@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#337"}],"rule":"component-sum","value":11851000},"#338":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":56,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":37081000},"#339":{"kind":"computed","op":"sum","terms":[{"ref":"#338"},{"ref":"#336","weight":-1}],"rule":"quarter-from-ytd","value":13413000},"capex@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#339"}],"rule":"component-sum","value":13413000},"#340":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":57,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":57766000},"#341":{"kind":"computed","op":"sum","terms":[{"ref":"#340"},{"ref":"#338","weight":-1}],"rule":"quarter-from-ytd","value":20685000},"capex@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#341"}],"rule":"component-sum","value":20685000},"capex@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#340"}],"rule":"component-sum","value":57766000},"#342":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":58,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":23539000},"capex@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#342"}],"rule":"component-sum","value":23539000},"#343":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":8,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":87507000},"capex@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#343"}],"rule":"component-sum","value":87507000},"sharesOutstanding@2011Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":38,"unit":"shares","end":"2011-03-31","value":45065000},"#344":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":59,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":46877000},"#345":{"kind":"computed","op":"sum","terms":[{"ref":"#344"},{"ref":"#342","weight":-1}],"rule":"quarter-from-ytd","value":23338000},"capex@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#345"}],"rule":"component-sum","value":23338000},"#346":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":60,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":94994000},"#347":{"kind":"computed","op":"sum","terms":[{"ref":"#346"},{"ref":"#344","weight":-1}],"rule":"quarter-from-ytd","value":48117000},"capex@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#347"}],"rule":"component-sum","value":48117000},"#348":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":61,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":133244000},"#349":{"kind":"computed","op":"sum","terms":[{"ref":"#348"},{"ref":"#346","weight":-1}],"rule":"quarter-from-ytd","value":38250000},"capex@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#349"}],"rule":"component-sum","value":38250000},"capex@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#348"}],"rule":"component-sum","value":133244000},"#350":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":13561000},"capex@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#350"}],"rule":"component-sum","value":13561000},"#351":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":62,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":29072000},"#352":{"kind":"computed","op":"sum","terms":[{"ref":"#351"},{"ref":"#350","weight":-1}],"rule":"quarter-from-ytd","value":15511000},"capex@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#352"}],"rule":"component-sum","value":15511000},"#353":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":63,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":47054000},"#354":{"kind":"computed","op":"sum","terms":[{"ref":"#353"},{"ref":"#351","weight":-1}],"rule":"quarter-from-ytd","value":17982000},"capex@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#354"}],"rule":"component-sum","value":17982000},"#355":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":58549000},"#356":{"kind":"computed","op":"sum","terms":[{"ref":"#355"},{"ref":"#353","weight":-1}],"rule":"quarter-from-ytd","value":11495000},"capex@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#356"}],"rule":"component-sum","value":11495000},"capex@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#355"}],"rule":"component-sum","value":58549000},"#357":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":64,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":19106000},"capex@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#357"}],"rule":"component-sum","value":19106000},"#358":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":43883000},"#359":{"kind":"computed","op":"sum","terms":[{"ref":"#358"},{"ref":"#357","weight":-1}],"rule":"quarter-from-ytd","value":24777000},"capex@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#359"}],"rule":"component-sum","value":24777000},"#360":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":81877000},"#361":{"kind":"computed","op":"sum","terms":[{"ref":"#360"},{"ref":"#358","weight":-1}],"rule":"quarter-from-ytd","value":37994000},"capex@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#361"}],"rule":"component-sum","value":37994000},"#362":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":4,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":111161000},"#363":{"kind":"computed","op":"sum","terms":[{"ref":"#362"},{"ref":"#360","weight":-1}],"rule":"quarter-from-ytd","value":29284000},"capex@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#363"}],"rule":"component-sum","value":29284000},"capex@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#362"}],"rule":"component-sum","value":111161000},"#364":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":31636000},"capex@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#364"}],"rule":"component-sum","value":31636000},"#365":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":52990000},"#366":{"kind":"computed","op":"sum","terms":[{"ref":"#365"},{"ref":"#364","weight":-1}],"rule":"quarter-from-ytd","value":21354000},"capex@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#366"}],"rule":"component-sum","value":21354000},"#367":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":72159000},"#368":{"kind":"computed","op":"sum","terms":[{"ref":"#367"},{"ref":"#365","weight":-1}],"rule":"quarter-from-ytd","value":19169000},"capex@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#368"}],"rule":"component-sum","value":19169000},"#369":{"kind":"computed","op":"sum","terms":[{"ref":"#343"},{"ref":"#367","weight":-1}],"rule":"quarter-from-ytd","value":15348000},"capex@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#369"}],"rule":"component-sum","value":15348000},"#370":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":9,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":18639000},"capex@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#370"}],"rule":"component-sum","value":18639000},"#371":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":50698000},"#372":{"kind":"computed","op":"sum","terms":[{"ref":"#371"},{"ref":"#370","weight":-1}],"rule":"quarter-from-ytd","value":32059000},"capex@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#372"}],"rule":"component-sum","value":32059000},"#373":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":76128000},"#374":{"kind":"computed","op":"sum","terms":[{"ref":"#373"},{"ref":"#371","weight":-1}],"rule":"quarter-from-ytd","value":25430000},"capex@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#374"}],"rule":"component-sum","value":25430000},"#375":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":12,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":98505000},"#376":{"kind":"computed","op":"sum","terms":[{"ref":"#375"},{"ref":"#373","weight":-1}],"rule":"quarter-from-ytd","value":22377000},"capex@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#376"}],"rule":"component-sum","value":22377000},"capex@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#375"}],"rule":"component-sum","value":98505000},"#377":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":13,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":14208000},"capex@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#377"}],"rule":"component-sum","value":14208000},"#378":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":28,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":150769000},"capex@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#378"}],"rule":"component-sum","value":150769000},"dilutedShares@2009Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2009-07-01","end":"2009-09-30","value":44013000},"#379":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":30728000},"#380":{"kind":"computed","op":"sum","terms":[{"ref":"#379"},{"ref":"#377","weight":-1}],"rule":"quarter-from-ytd","value":16520000},"capex@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#380"}],"rule":"component-sum","value":16520000},"#381":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":48497000},"#382":{"kind":"computed","op":"sum","terms":[{"ref":"#381"},{"ref":"#379","weight":-1}],"rule":"quarter-from-ytd","value":17769000},"capex@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#382"}],"rule":"component-sum","value":17769000},"#383":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":19,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":75813000},"#384":{"kind":"computed","op":"sum","terms":[{"ref":"#383"},{"ref":"#381","weight":-1}],"rule":"quarter-from-ytd","value":27316000},"capex@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#384"}],"rule":"component-sum","value":27316000},"capex@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#383"}],"rule":"component-sum","value":75813000},"#385":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":17179000},"capex@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#385"}],"rule":"component-sum","value":17179000},"#386":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":17,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":45037000},"#387":{"kind":"computed","op":"sum","terms":[{"ref":"#386"},{"ref":"#385","weight":-1}],"rule":"quarter-from-ytd","value":27858000},"capex@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#387"}],"rule":"component-sum","value":27858000},"#388":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":86150000},"#389":{"kind":"computed","op":"sum","terms":[{"ref":"#388"},{"ref":"#386","weight":-1}],"rule":"quarter-from-ytd","value":41113000},"capex@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#389"}],"rule":"component-sum","value":41113000},"#390":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":20,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":141195000},"#391":{"kind":"computed","op":"sum","terms":[{"ref":"#390"},{"ref":"#388","weight":-1}],"rule":"quarter-from-ytd","value":55045000},"capex@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#391"}],"rule":"component-sum","value":55045000},"capex@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#390"}],"rule":"component-sum","value":141195000},"#392":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":21,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":38542000},"capex@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#392"}],"rule":"component-sum","value":38542000},"#393":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":78105000},"#394":{"kind":"computed","op":"sum","terms":[{"ref":"#393"},{"ref":"#392","weight":-1}],"rule":"quarter-from-ytd","value":39563000},"capex@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#394"}],"rule":"component-sum","value":39563000},"#395":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":147927000},"#396":{"kind":"computed","op":"sum","terms":[{"ref":"#395"},{"ref":"#393","weight":-1}],"rule":"quarter-from-ytd","value":69822000},"capex@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#396"}],"rule":"component-sum","value":69822000},"#397":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":24,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":211728000},"#398":{"kind":"computed","op":"sum","terms":[{"ref":"#397"},{"ref":"#395","weight":-1}],"rule":"quarter-from-ytd","value":63801000},"capex@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#398"}],"rule":"component-sum","value":63801000},"capex@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#397"}],"rule":"component-sum","value":211728000},"#399":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":48003000},"capex@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#399"}],"rule":"component-sum","value":48003000},"#400":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":84989000},"#401":{"kind":"computed","op":"sum","terms":[{"ref":"#400"},{"ref":"#399","weight":-1}],"rule":"quarter-from-ytd","value":36986000},"capex@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#401"}],"rule":"component-sum","value":36986000},"#402":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":123472000},"#403":{"kind":"computed","op":"sum","terms":[{"ref":"#402"},{"ref":"#400","weight":-1}],"rule":"quarter-from-ytd","value":38483000},"capex@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#403"}],"rule":"component-sum","value":38483000},"#404":{"kind":"computed","op":"sum","terms":[{"ref":"#378"},{"ref":"#402","weight":-1}],"rule":"quarter-from-ytd","value":27297000},"capex@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#404"}],"rule":"component-sum","value":27297000},"#405":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":29,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":20381000},"capex@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#405"}],"rule":"component-sum","value":20381000},"#406":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":30,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":38328000},"#407":{"kind":"computed","op":"sum","terms":[{"ref":"#406"},{"ref":"#405","weight":-1}],"rule":"quarter-from-ytd","value":17947000},"capex@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#407"}],"rule":"component-sum","value":17947000},"#408":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":31,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":53328000},"#409":{"kind":"computed","op":"sum","terms":[{"ref":"#408"},{"ref":"#406","weight":-1}],"rule":"quarter-from-ytd","value":15000000},"capex@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#409"}],"rule":"component-sum","value":15000000},"#410":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":73024000},"#411":{"kind":"computed","op":"sum","terms":[{"ref":"#410"},{"ref":"#408","weight":-1}],"rule":"quarter-from-ytd","value":19696000},"capex@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#411"}],"rule":"component-sum","value":19696000},"capex@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#410"}],"rule":"component-sum","value":73024000},"#412":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":33,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":15894000},"capex@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#412"}],"rule":"component-sum","value":15894000},"dilutedShares@2009Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2009-04-01","end":"2009-06-30","value":41587000},"#413":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":32,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":36338000},"#414":{"kind":"computed","op":"sum","terms":[{"ref":"#413"},{"ref":"#412","weight":-1}],"rule":"quarter-from-ytd","value":20444000},"capex@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#414"}],"rule":"component-sum","value":20444000},"#415":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":52660000},"#416":{"kind":"computed","op":"sum","terms":[{"ref":"#415"},{"ref":"#413","weight":-1}],"rule":"quarter-from-ytd","value":16322000},"capex@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#416"}],"rule":"component-sum","value":16322000},"#417":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":28,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":78362000},"#418":{"kind":"computed","op":"sum","terms":[{"ref":"#417"},{"ref":"#415","weight":-1}],"rule":"quarter-from-ytd","value":25702000},"capex@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#418"}],"rule":"component-sum","value":25702000},"capex@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#417"}],"rule":"component-sum","value":78362000},"#419":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":33,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":31874000},"capex@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#419"}],"rule":"component-sum","value":31874000},"#420":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":32,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":65503000},"#421":{"kind":"computed","op":"sum","terms":[{"ref":"#420"},{"ref":"#419","weight":-1}],"rule":"quarter-from-ytd","value":33629000},"capex@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#421"}],"rule":"component-sum","value":33629000},"dilutedShares@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#270","weight":4},{"ref":"#273","weight":-3}],"rule":"unaverage-quarter","value":48513000},"dilutedShares@FY2009":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":37,"unit":"shares","start":"2009-01-01","end":"2009-12-31","value":43449000},"dilutedShares@2010Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":38,"unit":"shares","start":"2010-01-01","end":"2010-03-31","value":45323000},"dilutedShares@2010Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2010-04-01","end":"2010-06-30","value":45510000},"dilutedShares@2010Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":40,"unit":"shares","start":"2010-07-01","end":"2010-09-30","value":45673000},"#422":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":41,"unit":"shares","start":"2010-01-01","end":"2010-12-31","value":45546000},"#423":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":40,"unit":"shares","start":"2010-01-01","end":"2010-09-30","value":45418000},"dilutedShares@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#422","weight":4},{"ref":"#423","weight":-3}],"rule":"unaverage-quarter","value":45930000},"dilutedShares@FY2010":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":41,"unit":"shares","start":"2010-01-01","end":"2010-12-31","value":45546000},"dilutedShares@2011Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":42,"unit":"shares","start":"2011-01-01","end":"2011-03-31","value":46680000},"dilutedShares@2011Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":43,"unit":"shares","start":"2011-04-01","end":"2011-06-30","value":47148000},"dilutedShares@2011Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":44,"unit":"shares","start":"2011-07-01","end":"2011-09-30","value":47093000},"#424":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":45,"unit":"shares","start":"2011-01-01","end":"2011-12-31","value":46713000},"#425":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":44,"unit":"shares","start":"2011-01-01","end":"2011-09-30","value":46875000},"dilutedShares@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#424","weight":4},{"ref":"#425","weight":-3}],"rule":"unaverage-quarter","value":46227000},"dilutedShares@FY2011":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":45,"unit":"shares","start":"2011-01-01","end":"2011-12-31","value":46713000},"dilutedShares@2012Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":46,"unit":"shares","start":"2012-01-01","end":"2012-03-31","value":46935000},"dilutedShares@2012Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":47,"unit":"shares","start":"2012-04-01","end":"2012-06-30","value":46859000},"sharesOutstanding@FY2009":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":34,"unit":"shares","end":"2009-12-31","value":43729000},"dilutedShares@2012Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":48,"unit":"shares","start":"2012-07-01","end":"2012-09-30","value":46995000},"#426":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":49,"unit":"shares","start":"2012-01-01","end":"2012-12-31","value":46899000},"#427":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":48,"unit":"shares","start":"2012-01-01","end":"2012-09-30","value":46901000},"dilutedShares@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#426","weight":4},{"ref":"#427","weight":-3}],"rule":"unaverage-quarter","value":46893000},"dilutedShares@FY2012":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":49,"unit":"shares","start":"2012-01-01","end":"2012-12-31","value":46899000},"dilutedShares@2013Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":50,"unit":"shares","start":"2013-01-01","end":"2013-03-31","value":46021000},"dilutedShares@2013Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":51,"unit":"shares","start":"2013-04-01","end":"2013-06-30","value":47507000},"dilutedShares@2013Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":52,"unit":"shares","start":"2013-07-01","end":"2013-09-30","value":48023000},"#428":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":53,"unit":"shares","start":"2013-01-01","end":"2013-12-31","value":47658000},"#429":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":52,"unit":"shares","start":"2013-01-01","end":"2013-09-30","value":47584000},"dilutedShares@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#428","weight":4},{"ref":"#429","weight":-3}],"rule":"unaverage-quarter","value":47880000},"dilutedShares@FY2013":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":53,"unit":"shares","start":"2013-01-01","end":"2013-12-31","value":47658000},"dilutedShares@2014Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":54,"unit":"shares","start":"2014-01-01","end":"2014-03-31","value":47996000},"dilutedShares@2014Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":55,"unit":"shares","start":"2014-04-01","end":"2014-06-30","value":48423000},"dilutedShares@2014Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":56,"unit":"shares","start":"2014-07-01","end":"2014-09-30","value":48736000},"#430":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":57,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":48594000},"#431":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":56,"unit":"shares","start":"2014-01-01","end":"2014-09-30","value":48385000},"dilutedShares@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#430","weight":4},{"ref":"#431","weight":-3}],"rule":"unaverage-quarter","value":49221000},"dilutedShares@FY2014":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":57,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":48594000},"dilutedShares@2015Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":58,"unit":"shares","start":"2015-01-01","end":"2015-03-31","value":48978000},"dilutedShares@2015Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":59,"unit":"shares","start":"2015-04-01","end":"2015-06-30","value":49250000},"dilutedShares@2015Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":60,"unit":"shares","start":"2015-07-01","end":"2015-09-30","value":49564000},"#432":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":61,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":49500000},"#433":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":60,"unit":"shares","start":"2015-01-01","end":"2015-09-30","value":49351000},"dilutedShares@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#432","weight":4},{"ref":"#433","weight":-3}],"rule":"unaverage-quarter","value":49947000},"dilutedShares@FY2015":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":61,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":49500000},"dilutedShares@2016Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2016-01-01","end":"2016-03-31","value":48288000},"dilutedShares@2016Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":62,"unit":"shares","start":"2016-04-01","end":"2016-06-30","value":49500000},"dilutedShares@2016Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":63,"unit":"shares","start":"2016-07-01","end":"2016-09-30","value":49922000},"#434":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":49789000},"#435":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":63,"unit":"shares","start":"2016-01-01","end":"2016-09-30","value":49565000},"dilutedShares@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#434","weight":4},{"ref":"#435","weight":-3}],"rule":"unaverage-quarter","value":50461000},"dilutedShares@FY2016":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":49789000},"dilutedShares@2017Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":64,"unit":"shares","start":"2017-01-01","end":"2017-03-31","value":49663000},"dilutedShares@2017Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2017-04-01","end":"2017-06-30","value":49944000},"dilutedShares@2017Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2017-07-01","end":"2017-09-30","value":50416000},"#436":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":48824000},"#437":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2017-01-01","end":"2017-09-30","value":50061000},"dilutedShares@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#436","weight":4},{"ref":"#437","weight":-3}],"rule":"unaverage-quarter","value":45113000},"dilutedShares@FY2017":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":48824000},"sharesOutstanding@2010Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":35,"unit":"shares","end":"2010-06-30","value":44263625},"dilutedShares@2018Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2018-01-01","end":"2018-03-31","value":50622000},"dilutedShares@2018Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2018-04-01","end":"2018-06-30","value":50792000},"dilutedShares@2018Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2018-07-01","end":"2018-09-30","value":51077000},"#438":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":50935000},"#439":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2018-01-01","end":"2018-09-30","value":50883000},"dilutedShares@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#438","weight":4},{"ref":"#439","weight":-3}],"rule":"unaverage-quarter","value":51091000},"dilutedShares@FY2018":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":50935000},"dilutedShares@2019Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2019-01-01","end":"2019-03-31","value":51462000},"dilutedShares@2019Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2019-04-01","end":"2019-06-30","value":51620000},"dilutedShares@2019Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2019-07-01","end":"2019-09-30","value":51869000},"#440":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":51860000},"#441":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2019-01-01","end":"2019-09-30","value":51699000},"dilutedShares@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#440","weight":4},{"ref":"#441","weight":-3}],"rule":"unaverage-quarter","value":52343000},"dilutedShares@FY2019":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":51860000},"dilutedShares@2020Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2020-01-01","end":"2020-03-31","value":52422000},"dilutedShares@2020Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2020-04-01","end":"2020-06-30","value":52569000},"dilutedShares@2020Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2020-07-01","end":"2020-09-30","value":52729000},"#442":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":52133000},"#443":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2020-01-01","end":"2020-09-30","value":52612000},"dilutedShares@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#442","weight":4},{"ref":"#443","weight":-3}],"rule":"unaverage-quarter","value":50696000},"dilutedShares@FY2020":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":52133000},"dilutedShares@2021Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2021-01-01","end":"2021-03-31","value":45243000},"dilutedShares@2021Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2021-04-01","end":"2021-06-30","value":45380000},"dilutedShares@2021Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2021-07-01","end":"2021-09-30","value":45642000},"dilutedShares@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#278","weight":4},{"ref":"#281","weight":-3}],"rule":"unaverage-quarter","value":46603000},"dilutedShares@FY2021":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":45781000},"dilutedShares@2022Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2022-01-01","end":"2022-03-31","value":45844000},"dilutedShares@2022Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2022-04-01","end":"2022-06-30","value":45841000},"dilutedShares@2022Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2022-07-01","end":"2022-09-30","value":46014000},"dilutedShares@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#286","weight":4},{"ref":"#289","weight":-3}],"rule":"unaverage-quarter","value":46330000},"dilutedShares@FY2022":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":46036000},"dilutedShares@2023Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2023-01-01","end":"2023-03-31","value":46161000},"dilutedShares@2023Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2023-04-01","end":"2023-06-30","value":46243000},"dilutedShares@2023Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2023-07-01","end":"2023-09-30","value":46320000},"sharesOutstanding@2010Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":36,"unit":"shares","end":"2010-09-30","value":44360466},"sharesOutstanding@2010Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":37,"unit":"shares","end":"2010-12-31","value":44662796},"sharesOutstanding@FY2010":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":37,"unit":"shares","end":"2010-12-31","value":44662796},"dilutedShares@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#294","weight":4},{"ref":"#297","weight":-3}],"rule":"unaverage-quarter","value":46356000},"dilutedShares@FY2023":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":46311000},"dilutedShares@2024Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2024-01-01","end":"2024-03-31","value":46285000},"dilutedShares@2024Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2024-04-01","end":"2024-06-30","value":46324000},"dilutedShares@2024Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2024-07-01","end":"2024-09-30","value":46442000},"dilutedShares@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#302","weight":4},{"ref":"#305","weight":-3}],"rule":"unaverage-quarter","value":46498000},"dilutedShares@FY2024":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":46408000},"dilutedShares@2025Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2025-01-01","end":"2025-03-31","value":46370000},"dilutedShares@2025Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2025-04-01","end":"2025-06-30","value":46462000},"dilutedShares@2025Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2025-07-01","end":"2025-09-30","value":46437000},"dilutedShares@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#310","weight":4},{"ref":"#313","weight":-3}],"rule":"unaverage-quarter","value":46294000},"dilutedShares@FY2025":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":46414000},"dilutedShares@2026Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2026-01-01","end":"2026-03-31","value":46138000},"dilutedShares@2026Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2026-04-01","end":"2026-06-30","value":46446000},"sharesOutstanding@2009Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":34,"unit":"shares","end":"2009-12-31","value":43729000},"sharesOutstanding@2011Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":39,"unit":"shares","end":"2011-06-30","value":45475000},"sharesOutstanding@2011Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":40,"unit":"shares","end":"2011-09-30","value":45606000},"sharesOutstanding@2011Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":41,"unit":"shares","end":"2011-12-31","value":45432252},"sharesOutstanding@FY2011":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":41,"unit":"shares","end":"2011-12-31","value":45432252},"sharesOutstanding@2012Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":42,"unit":"shares","end":"2012-03-31","value":45503469},"sharesOutstanding@2012Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":43,"unit":"shares","end":"2012-06-30","value":45821854},"sharesOutstanding@2012Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":44,"unit":"shares","end":"2012-09-30","value":45998878},"sharesOutstanding@2012Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":45,"unit":"shares","end":"2012-12-31","value":46010815},"sharesOutstanding@FY2012":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":45,"unit":"shares","end":"2012-12-31","value":46010815},"sharesOutstanding@2013Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":46,"unit":"shares","end":"2013-03-31","value":46023965},"sharesOutstanding@2013Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":47,"unit":"shares","end":"2013-06-30","value":46327031},"sharesOutstanding@2013Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":48,"unit":"shares","end":"2013-09-30","value":46639997},"sharesOutstanding@2013Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":49,"unit":"shares","end":"2013-12-31","value":46680973},"sharesOutstanding@FY2013":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":49,"unit":"shares","end":"2013-12-31","value":46680973},"sharesOutstanding@2014Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":50,"unit":"shares","end":"2014-03-31","value":46728209},"sharesOutstanding@2014Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":51,"unit":"shares","end":"2014-06-30","value":47078198},"sharesOutstanding@2014Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":52,"unit":"shares","end":"2014-09-30","value":47572500},"sharesOutstanding@2014Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":56,"unit":"shares","end":"2014-12-31","value":47591092},"sharesOutstanding@FY2014":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":56,"unit":"shares","end":"2014-12-31","value":47591092},"sharesOutstanding@2015Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":54,"unit":"shares","end":"2015-03-31","value":47963677},"sharesOutstanding@2015Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":55,"unit":"shares","end":"2015-06-30","value":48241281},"sharesOutstanding@2015Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":56,"unit":"shares","end":"2015-09-30","value":48588184},"sharesOutstanding@2015Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":57,"unit":"shares","end":"2015-12-31","value":48148077},"sharesOutstanding@FY2015":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":57,"unit":"shares","end":"2015-12-31","value":48148077},"sharesOutstanding@2016Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":58,"unit":"shares","end":"2016-03-31","value":48300695},"sharesOutstanding@2016Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":59,"unit":"shares","end":"2016-06-30","value":48470103},"sharesOutstanding@2016Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":60,"unit":"shares","end":"2016-09-30","value":48816264},"sharesOutstanding@2016Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":61,"unit":"shares","end":"2016-12-31","value":48219376},"sharesOutstanding@FY2016":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":61,"unit":"shares","end":"2016-12-31","value":48219376},"sharesOutstanding@2017Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":1,"unit":"shares","end":"2017-03-31","value":48348953},"sharesOutstanding@2017Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":62,"unit":"shares","end":"2017-06-30","value":48734340},"sharesOutstanding@2017Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":63,"unit":"shares","end":"2017-09-30","value":49091693},"sharesOutstanding@2017Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2017-12-31","value":49130090},"sharesOutstanding@FY2017":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2017-12-31","value":49130090},"sharesOutstanding@2018Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":64,"unit":"shares","end":"2018-03-31","value":49571038},"sharesOutstanding@2018Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":2,"unit":"shares","end":"2018-06-30","value":49846164},"sharesOutstanding@2018Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":3,"unit":"shares","end":"2018-09-30","value":50190959},"sharesOutstanding@2018Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":4,"unit":"shares","end":"2018-12-31","value":50221035},"sharesOutstanding@FY2018":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":4,"unit":"shares","end":"2018-12-31","value":50221035},"sharesOutstanding@2019Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":5,"unit":"shares","end":"2019-03-31","value":50596756},"sharesOutstanding@2019Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":6,"unit":"shares","end":"2019-06-30","value":50744888},"sharesOutstanding@2019Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":7,"unit":"shares","end":"2019-09-30","value":51012794},"sharesOutstanding@2019Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":8,"unit":"shares","end":"2019-12-31","value":51206969},"sharesOutstanding@FY2019":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":8,"unit":"shares","end":"2019-12-31","value":51206969},"sharesOutstanding@2020Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":9,"unit":"shares","end":"2020-03-31","value":51450808},"sharesOutstanding@2020Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":10,"unit":"shares","end":"2020-06-30","value":51598528},"sharesOutstanding@2020Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":11,"unit":"shares","end":"2020-09-30","value":51945299},"sharesOutstanding@2020Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":12,"unit":"shares","end":"2020-12-31","value":44276194},"sharesOutstanding@FY2020":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":12,"unit":"shares","end":"2020-12-31","value":44276194},"sharesOutstanding@2021Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":13,"unit":"shares","end":"2021-03-31","value":44600001},"sharesOutstanding@2021Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":14,"unit":"shares","end":"2021-06-30","value":44730897},"sharesOutstanding@2021Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":15,"unit":"shares","end":"2021-09-30","value":45015853},"sharesOutstanding@2021Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":19,"unit":"shares","end":"2021-12-31","value":45017774},"sharesOutstanding@FY2021":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":19,"unit":"shares","end":"2021-12-31","value":45017774},"sharesOutstanding@2022Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":16,"unit":"shares","end":"2022-03-31","value":45231793},"sharesOutstanding@2022Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":17,"unit":"shares","end":"2022-06-30","value":45288669},"sharesOutstanding@2022Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":18,"unit":"shares","end":"2022-09-30","value":45468133},"sharesOutstanding@2022Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":20,"unit":"shares","end":"2022-12-31","value":45469722},"sharesOutstanding@FY2022":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":20,"unit":"shares","end":"2022-12-31","value":45469722},"sharesOutstanding@2023Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":21,"unit":"shares","end":"2023-03-31","value":45706798},"sharesOutstanding@2023Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":22,"unit":"shares","end":"2023-06-30","value":45748940},"sharesOutstanding@2023Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":23,"unit":"shares","end":"2023-09-30","value":45936090},"sharesOutstanding@2023Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":24,"unit":"shares","end":"2023-12-31","value":45938382},"sharesOutstanding@FY2023":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":24,"unit":"shares","end":"2023-12-31","value":45938382},"sharesOutstanding@2024Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":25,"unit":"shares","end":"2024-03-31","value":46114753},"sharesOutstanding@2024Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":27,"unit":"shares","end":"2024-06-30","value":46330932},"sharesOutstanding@2024Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":28,"unit":"shares","end":"2024-12-31","value":46332891},"sharesOutstanding@FY2024":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":28,"unit":"shares","end":"2024-12-31","value":46332891},"sharesOutstanding@2025Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":29,"unit":"shares","end":"2025-03-31","value":46395345},"sharesOutstanding@2025Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":30,"unit":"shares","end":"2025-06-30","value":46211196},"sharesOutstanding@2025Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":31,"unit":"shares","end":"2025-09-30","value":46383277},"sharesOutstanding@2025Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":32,"unit":"shares","end":"2025-12-31","value":45875000},"sharesOutstanding@FY2025":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":32,"unit":"shares","end":"2025-12-31","value":45875000},"sharesOutstanding@2026Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":33,"unit":"shares","end":"2026-03-31","value":45940000},"sharesOutstanding@2026Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":32,"unit":"shares","end":"2026-06-30","value":45869000},"operatingMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":9.018105849582172},"netDebt@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2011"},{"ref":"cash@FY2011","weight":-1}],"value":-126245000},"ebit@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2011"},{"ref":"interestExpense@FY2011"}],"value":66803000},"netMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":4.987813370473538},"currentRatio@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q2"},{"ref":"currentLiabilities@2017Q2"}],"value":3.4944227127593406},"ebit@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q2"},{"ref":"interestExpense@2017Q2"}],"value":23310000},"freeCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q3"},{"ref":"capex@2017Q3","weight":-1}],"value":2909000},"totalCosts@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"operatingIncome@2017Q3","weight":-1}],"value":261530000},"capexOutflow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q3","weight":-1}],"value":-37994000},"grossMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":33.77669177940522},"currentRatio@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q1"},{"ref":"currentLiabilities@2017Q1"}],"value":3.9349802518816603},"ebit@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q1"},{"ref":"interestExpense@2017Q1"}],"value":5587000},"freeCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q2"},{"ref":"capex@2017Q2","weight":-1}],"value":-4966000},"totalCosts@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"operatingIncome@2017Q2","weight":-1}],"value":240396000},"capexOutflow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q2","weight":-1}],"value":-24777000},"capexOutflow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q1","weight":-1}],"value":-13561000},"grossMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":34.11461487222962},"freeCashFlow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2016"},{"ref":"capex@FY2016","weight":-1}],"value":66193000},"totalCosts@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"operatingIncome@FY2016","weight":-1}],"value":904171000},"capexOutflow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2016","weight":-1}],"value":-58549000},"grossMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":30.453679940392416},"operatingMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":4.03232140544832},"netMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":1.6913227236929531},"currentRatio@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2016"},{"ref":"currentLiabilities@FY2016"}],"value":3.953013653552567},"netDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"cash@FY2016","weight":-1}],"value":182039000},"ebit@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2016"},{"ref":"interestExpense@FY2016"}],"value":38292000},"freeCashFlow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q1"},{"ref":"capex@2017Q1","weight":-1}],"value":26520000},"totalCosts@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"operatingIncome@2017Q1","weight":-1}],"value":226946000},"capexOutflow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q1","weight":-1}],"value":-19106000},"grossMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":31.278062487568924},"operatingMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":3.9597465965307257},"netMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":0.5150167369859883},"operatingMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":8.31454844398013},"netMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":5.065785091517176},"currentRatio@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q3"},{"ref":"currentLiabilities@2017Q3"}],"value":3.1150262886781057},"ebit@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q3"},{"ref":"interestExpense@2017Q3"}],"value":23391000},"freeCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q4"},{"ref":"capex@2017Q4","weight":-1}],"value":45499000},"totalCosts@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"operatingIncome@2017Q4","weight":-1}],"value":245923000},"capexOutflow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q4","weight":-1}],"value":-29284000},"grossMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":35.904705137279734},"operatingMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":8.384681294937229},"netMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":-11.418619379354022},"currentRatio@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q4"},{"ref":"currentLiabilities@2017Q4"}],"value":2.679716137593967},"netDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"cash@2017Q4","weight":-1}],"value":66263000},"ebit@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q4"},{"ref":"interestExpense@2017Q4"}],"value":23751000},"freeCashFlow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2017"},{"ref":"capex@FY2017","weight":-1}],"value":69962000},"totalCosts@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"operatingIncome@FY2017","weight":-1}],"value":974795000},"capexOutflow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2017","weight":-1}],"value":-111161000},"grossMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":33.84316508000349},"operatingMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":7.532602797940437},"netMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":-0.17121923271017753},"currentRatio@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2017"},{"ref":"currentLiabilities@FY2017"}],"value":2.679716137593967},"netDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"cash@FY2017","weight":-1}],"value":66263000},"ebit@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2017"},{"ref":"interestExpense@FY2017"}],"value":76039000},"freeCashFlow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q1"},{"ref":"capex@2018Q1","weight":-1}],"value":22323000},"totalCosts@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"operatingIncome@2018Q1","weight":-1}],"value":247572000},"capexOutflow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q1","weight":-1}],"value":-31636000},"grossMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":35.91646266829866},"ebit@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q2"},{"ref":"interestExpense@2019Q2"}],"value":49888000},"operatingMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":9.81377863262808},"netMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":6.748703153231917},"currentRatio@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q1"},{"ref":"currentLiabilities@2018Q1"}],"value":2.638784772633672},"ebit@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q1"},{"ref":"interestExpense@2018Q1"}],"value":29060000},"freeCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q2"},{"ref":"capex@2018Q2","weight":-1}],"value":13068000},"totalCosts@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"operatingIncome@2018Q2","weight":-1}],"value":266241000},"capexOutflow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q2","weight":-1}],"value":-21354000},"grossMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":35.27566305473798},"operatingMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":12.445204465856587},"netMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":8.243747636351678},"currentRatio@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q2"},{"ref":"currentLiabilities@2018Q2"}],"value":2.6021328958162426},"ebit@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q2"},{"ref":"interestExpense@2018Q2"}],"value":38964000},"freeCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q3"},{"ref":"capex@2018Q3","weight":-1}],"value":16378000},"totalCosts@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"operatingIncome@2018Q3","weight":-1}],"value":275108000},"capexOutflow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q3","weight":-1}],"value":-19169000},"grossMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":35.89825079608408},"operatingMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":14.282153384058377},"netMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":9.630280483321181},"currentRatio@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q3"},{"ref":"currentLiabilities@2018Q3"}],"value":2.4728643983656013},"ebit@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q3"},{"ref":"interestExpense@2018Q3"}],"value":46718000},"freeCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q4"},{"ref":"capex@2018Q4","weight":-1}],"value":46290000},"totalCosts@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"operatingIncome@2018Q4","weight":-1}],"value":270586000},"capexOutflow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q4","weight":-1}],"value":-15348000},"grossMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":36.3175235175515},"operatingMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":13.94834089159983},"netMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":9.387621403993055},"capexOutflow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q4","weight":-1}],"value":-27316000},"currentRatio@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q4"},{"ref":"currentLiabilities@2018Q4"}],"value":2.8927896576701415},"netDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"cash@2018Q4","weight":-1}],"value":-25862000},"ebit@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q4"},{"ref":"interestExpense@2018Q4"}],"value":45121000},"freeCashFlow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2018"},{"ref":"capex@FY2018","weight":-1}],"value":98059000},"totalCosts@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"operatingIncome@FY2018","weight":-1}],"value":1059507000},"capexOutflow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2018","weight":-1}],"value":-87507000},"grossMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":35.85502010314755},"operatingMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":12.725156488238362},"netMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":8.56852903938998},"currentRatio@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2018"},{"ref":"currentLiabilities@FY2018"}],"value":2.8927896576701415},"netDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"cash@FY2018","weight":-1}],"value":-25862000},"ebit@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2018"},{"ref":"interestExpense@FY2018"}],"value":159863000},"freeCashFlow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q1"},{"ref":"capex@2019Q1","weight":-1}],"value":51250000},"totalCosts@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"operatingIncome@2019Q1","weight":-1}],"value":260170000},"capexOutflow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q1","weight":-1}],"value":-18639000},"grossMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":37.18610751820254},"operatingMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":13.93449401739372},"netMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":10.491807617113198},"currentRatio@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q1"},{"ref":"currentLiabilities@2019Q1"}],"value":3.049039013363629},"ebit@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q1"},{"ref":"interestExpense@2019Q1"}],"value":44179000},"freeCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q2"},{"ref":"capex@2019Q2","weight":-1}],"value":8540000},"totalCosts@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"operatingIncome@2019Q2","weight":-1}],"value":273490000},"capexOutflow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q2","weight":-1}],"value":-32059000},"grossMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":37.88376614100358},"operatingMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":15.066799997515574},"netMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":11.268113016527643},"currentRatio@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q2"},{"ref":"currentLiabilities@2019Q2"}],"value":2.7473630319776623},"freeCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q3"},{"ref":"capex@2019Q3","weight":-1}],"value":41787000},"totalCosts@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"operatingIncome@2019Q3","weight":-1}],"value":274959000},"capexOutflow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q3","weight":-1}],"value":-25430000},"grossMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":37.706457732162605},"operatingMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":15.05063736969914},"netMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":11.75874491000204},"currentRatio@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q3"},{"ref":"currentLiabilities@2019Q3"}],"value":2.563065998441405},"ebit@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q3"},{"ref":"interestExpense@2019Q3"}],"value":50742000},"freeCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q4"},{"ref":"capex@2019Q4","weight":-1}],"value":29690000},"totalCosts@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"operatingIncome@2019Q4","weight":-1}],"value":239904000},"capexOutflow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q4","weight":-1}],"value":-22377000},"grossMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":36.3139492025754},"operatingMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":20.33922505536979},"netMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":15.669567700568143},"currentRatio@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q4"},{"ref":"currentLiabilities@2019Q4"}],"value":2.8387541093921955},"netDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"cash@2019Q4","weight":-1}],"value":-159749000},"ebit@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q4"},{"ref":"interestExpense@2019Q4"}],"value":61330000},"freeCashFlow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2019"},{"ref":"capex@FY2019","weight":-1}],"value":131267000},"totalCosts@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"operatingIncome@FY2019","weight":-1}],"value":1048522000},"capexOutflow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2019","weight":-1}],"value":-98505000},"grossMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":37.29051419788173},"operatingMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":16.05981763307262},"netMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":12.268538903076541},"currentRatio@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2019"},{"ref":"currentLiabilities@FY2019"}],"value":2.8387541093921955},"netDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"cash@FY2019","weight":-1}],"value":-159749000},"ebit@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2019"},{"ref":"interestExpense@FY2019"}],"value":206139000},"freeCashFlow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q1"},{"ref":"capex@2020Q1","weight":-1}],"value":39467000},"totalCosts@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"operatingIncome@2020Q1","weight":-1}],"value":254865000},"capexOutflow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q1","weight":-1}],"value":-14208000},"grossMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":34.14185817032813},"operatingMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":9.209274821261271},"netMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":7.184459794027437},"currentRatio@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q1"},{"ref":"currentLiabilities@2020Q1"}],"value":3.0155044923272643},"ebit@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q1"},{"ref":"interestExpense@2020Q1"}],"value":26201000},"freeCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q2"},{"ref":"capex@2020Q2","weight":-1}],"value":16539000},"totalCosts@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"operatingIncome@2020Q2","weight":-1}],"value":257800000},"capexOutflow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q2","weight":-1}],"value":-16520000},"grossMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":35.15860726298979},"operatingMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":10.693562523166673},"netMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":7.286199765128918},"currentRatio@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q2"},{"ref":"currentLiabilities@2020Q2"}],"value":3.4625386140439853},"netDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"cash@2020Q2","weight":-1}],"value":-205248000},"ebit@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q2"},{"ref":"interestExpense@2020Q2"}],"value":28711000},"freeCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q3"},{"ref":"capex@2020Q3","weight":-1}],"value":21932000},"totalCosts@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"operatingIncome@2020Q3","weight":-1}],"value":271604000},"capexOutflow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q3","weight":-1}],"value":-17769000},"grossMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":35.89813190115653},"operatingMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":12.232638249331899},"netMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":8.774021760556327},"currentRatio@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q3"},{"ref":"currentLiabilities@2020Q3"}],"value":3.77780507755036},"netDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"cash@2020Q3","weight":-1}],"value":-239460000},"ebit@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q3"},{"ref":"interestExpense@2020Q3"}],"value":37002000},"freeCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q4"},{"ref":"capex@2020Q4","weight":-1}],"value":33469000},"totalCosts@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"operatingIncome@2020Q4","weight":-1}],"value":310614000},"grossMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":35.01926534806062},"operatingMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":11.346861888860348},"netMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":8.486742586408653},"currentRatio@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q4"},{"ref":"currentLiabilities@2020Q4"}],"value":2.0087550660896656},"netDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"cash@2020Q4","weight":-1}],"value":44182000},"ebit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q4"},{"ref":"interestExpense@2020Q4"}],"value":40089000},"freeCashFlow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2020"},{"ref":"capex@FY2020","weight":-1}],"value":111407000},"totalCosts@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"operatingIncome@FY2020","weight":-1}],"value":1094883000},"capexOutflow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2020","weight":-1}],"value":-75813000},"grossMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":35.0728717108073},"operatingMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":10.9282753627315},"netMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":7.979726898874485},"currentRatio@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2020"},{"ref":"currentLiabilities@FY2020"}],"value":2.0087550660896656},"netDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"cash@FY2020","weight":-1}],"value":44182000},"ebit@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2020"},{"ref":"interestExpense@FY2020"}],"value":132003000},"freeCashFlow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q1"},{"ref":"capex@2021Q1","weight":-1}],"value":51017000},"totalCosts@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"operatingIncome@2021Q1","weight":-1}],"value":365731000},"capexOutflow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q1","weight":-1}],"value":-17179000},"grossMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":33.558206917585885},"operatingMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":11.471215455036175},"netMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":9.549744505846954},"currentRatio@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q1"},{"ref":"currentLiabilities@2021Q1"}],"value":2.426660783018127},"netDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"cash@2021Q1","weight":-1}],"value":71571000},"ebit@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q1"},{"ref":"interestExpense@2021Q1"}],"value":52851000},"freeCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q2"},{"ref":"capex@2021Q2","weight":-1}],"value":66010000},"totalCosts@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"operatingIncome@2021Q2","weight":-1}],"value":375091000},"capexOutflow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q2","weight":-1}],"value":-27858000},"grossMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":36.281695001453066},"operatingMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":14.838755085730892},"netMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":12.572199215344376},"currentRatio@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q2"},{"ref":"currentLiabilities@2021Q2"}],"value":2.2652470094849035},"netDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"cash@2021Q2","weight":-1}],"value":-49339000},"ebit@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q2"},{"ref":"interestExpense@2021Q2"}],"value":72763000},"freeCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q3"},{"ref":"capex@2021Q3","weight":-1}],"value":57812000},"totalCosts@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"operatingIncome@2021Q3","weight":-1}],"value":394175000},"capexOutflow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q3","weight":-1}],"value":-41113000},"grossMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":38.44347527268562},"operatingMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":16.38595568301861},"netMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":14.514384139900132},"currentRatio@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q3"},{"ref":"currentLiabilities@2021Q3"}],"value":2.3927646893449537},"netDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"cash@2021Q3","weight":-1}],"value":-42098000},"ebit@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q3"},{"ref":"interestExpense@2021Q3"}],"value":86983000},"freeCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q4"},{"ref":"capex@2021Q4","weight":-1}],"value":22509000},"totalCosts@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"operatingIncome@2021Q4","weight":-1}],"value":394180000},"capexOutflow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q4","weight":-1}],"value":-55045000},"grossMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":39.71314385916684},"operatingMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":17.90841179496471},"netMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":13.643681105272915},"currentRatio@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q4"},{"ref":"currentLiabilities@2021Q4"}],"value":2.5214145900295946},"netDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"cash@2021Q4","weight":-1}],"value":-78640000},"ebit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q4"},{"ref":"interestExpense@2021Q4"}],"value":109989000},"freeCashFlow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2021"},{"ref":"capex@FY2021","weight":-1}],"value":197348000},"totalCosts@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"operatingIncome@FY2021","weight":-1}],"value":1529177000},"capexOutflow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2021","weight":-1}],"value":-141195000},"grossMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":37.13572521468988},"operatingMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":15.288655533409191},"netMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":12.67271303074184},"currentRatio@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2021"},{"ref":"currentLiabilities@FY2021"}],"value":2.5214145900295946},"netDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"cash@FY2021","weight":-1}],"value":-78640000},"ebit@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2021"},{"ref":"interestExpense@FY2021"}],"value":322586000},"freeCashFlow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q1"},{"ref":"capex@2022Q1","weight":-1}],"value":33775000},"totalCosts@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"operatingIncome@2022Q1","weight":-1}],"value":389065000},"capexOutflow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q1","weight":-1}],"value":-38542000},"grossMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":40.79809509191638},"operatingMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":19.30171346316189},"netMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":15.077272812124706},"currentRatio@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q1"},{"ref":"currentLiabilities@2022Q1"}],"value":2.4856664501945014},"netDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"cash@2022Q1","weight":-1}],"value":-97843000},"ebit@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q1"},{"ref":"interestExpense@2022Q1"}],"value":91933000},"freeCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q2"},{"ref":"capex@2022Q2","weight":-1}],"value":45459000},"totalCosts@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"operatingIncome@2022Q2","weight":-1}],"value":394734000},"capexOutflow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q2","weight":-1}],"value":-39563000},"grossMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":41.22505848630263},"operatingMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":21.206374807374466},"netMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":15.999896201783734},"currentRatio@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q2"},{"ref":"currentLiabilities@2022Q2"}],"value":2.4293377495364785},"netDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"cash@2022Q2","weight":-1}],"value":-59029000},"ebit@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q2"},{"ref":"interestExpense@2022Q2"}],"value":102801000},"freeCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q3"},{"ref":"capex@2022Q3","weight":-1}],"value":62405000},"totalCosts@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"operatingIncome@2022Q3","weight":-1}],"value":408827000},"capexOutflow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q3","weight":-1}],"value":-69822000},"grossMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":41.7857821141705},"operatingMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":21.571422268178093},"netMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":16.57212247708974},"currentRatio@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q3"},{"ref":"currentLiabilities@2022Q3"}],"value":2.4955203981694525},"netDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"cash@2022Q3","weight":-1}],"value":-117211000},"ebit@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q3"},{"ref":"interestExpense@2022Q3"}],"value":111870000},"freeCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q4"},{"ref":"capex@2022Q4","weight":-1}],"value":39134000},"totalCosts@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"operatingIncome@2022Q4","weight":-1}],"value":399761000},"capexOutflow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q4","weight":-1}],"value":-63801000},"grossMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":41.55401320403376},"operatingMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":19.43745818319589},"netMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":18.550740409341167},"currentRatio@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q4"},{"ref":"currentLiabilities@2022Q4"}],"value":2.6857582133031235},"netDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"cash@2022Q4","weight":-1}],"value":-186384000},"ebit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q4"},{"ref":"interestExpense@2022Q4"}],"value":97656000},"freeCashFlow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2022"},{"ref":"capex@FY2022","weight":-1}],"value":180773000},"totalCosts@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"operatingIncome@FY2022","weight":-1}],"value":1592387000},"capexOutflow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2022","weight":-1}],"value":-211728000},"grossMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":41.3498585410231},"operatingMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":20.403732917453937},"netMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":16.55934778914115},"currentRatio@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2022"},{"ref":"currentLiabilities@FY2022"}],"value":2.6857582133031235},"netDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"cash@FY2022","weight":-1}],"value":-186384000},"ebit@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2022"},{"ref":"interestExpense@FY2022"}],"value":404260000},"freeCashFlow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q1"},{"ref":"capex@2023Q1","weight":-1}],"value":51808000},"totalCosts@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"operatingIncome@2023Q1","weight":-1}],"value":380814000},"capexOutflow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q1","weight":-1}],"value":-48003000},"grossMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":41.61749504003288},"operatingMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":18.49730652917873},"netMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":15.227687638713212},"currentRatio@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q1"},{"ref":"currentLiabilities@2023Q1"}],"value":2.8737863331505893},"netDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"cash@2023Q1","weight":-1}],"value":-231356000},"ebit@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q1"},{"ref":"interestExpense@2023Q1"}],"value":90725000},"freeCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q2"},{"ref":"capex@2023Q2","weight":-1}],"value":55631000},"totalCosts@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"operatingIncome@2023Q2","weight":-1}],"value":377585000},"capexOutflow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q2","weight":-1}],"value":-36986000},"grossMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":41.822790012672534},"operatingMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":19.172988663218824},"netMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":17.557454532999966},"currentRatio@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q2"},{"ref":"currentLiabilities@2023Q2"}],"value":2.80995796162303},"netDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"cash@2023Q2","weight":-1}],"value":-264698000},"ebit@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q2"},{"ref":"interestExpense@2023Q2"}],"value":103144000},"freeCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q3"},{"ref":"capex@2023Q3","weight":-1}],"value":11611000},"totalCosts@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"operatingIncome@2023Q3","weight":-1}],"value":350773000},"capexOutflow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q3","weight":-1}],"value":-38483000},"grossMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":38.52147674392742},"operatingMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":13.313826619250854},"netMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":12.040123861044318},"currentRatio@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q3"},{"ref":"currentLiabilities@2023Q3"}],"value":2.850233907839588},"netDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"cash@2023Q3","weight":-1}],"value":-271276000},"ebit@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q3"},{"ref":"interestExpense@2023Q3"}],"value":61405000},"freeCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q4"},{"ref":"capex@2023Q4","weight":-1}],"value":11095000},"totalCosts@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"operatingIncome@2023Q4","weight":-1}],"value":301996000},"capexOutflow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q4","weight":-1}],"value":-27297000},"grossMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":34.85477178423236},"operatingMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":6.415576125119693},"netMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":7.837644368281278},"currentRatio@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q4"},{"ref":"currentLiabilities@2023Q4"}],"value":3.017512160163457},"netDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"cash@2023Q4","weight":-1}],"value":-294059000},"ebit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q4"},{"ref":"interestExpense@2023Q4"}],"value":28359000},"freeCashFlow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2023"},{"ref":"capex@FY2023","weight":-1}],"value":130145000},"totalCosts@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"operatingIncome@FY2023","weight":-1}],"value":1411168000},"capexOutflow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2023","weight":-1}],"value":-150769000},"grossMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":39.60802508697214},"operatingMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":15.078842104566363},"netMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":13.671340685871849},"currentRatio@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2023"},{"ref":"currentLiabilities@FY2023"}],"value":3.017512160163457},"netDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"cash@FY2023","weight":-1}],"value":-294059000},"ebit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2023"},{"ref":"interestExpense@FY2023"}],"value":283633000},"freeCashFlow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q1"},{"ref":"capex@2024Q1","weight":-1}],"value":-51524000},"totalCosts@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"operatingIncome@2024Q1","weight":-1}],"value":289024000},"capexOutflow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q1","weight":-1}],"value":-20381000},"grossMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":32.97789198998583},"operatingMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":4.287814764282781},"netMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":4.648775383148107},"currentRatio@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q1"},{"ref":"currentLiabilities@2024Q1"}],"value":3.1839275443372146},"netDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"cash@2024Q1","weight":-1}],"value":-245293000},"ebit@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q1"},{"ref":"interestExpense@2024Q1"}],"value":19338000},"freeCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q2"},{"ref":"capex@2024Q2","weight":-1}],"value":-3548000},"totalCosts@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"operatingIncome@2024Q2","weight":-1}],"value":316063000},"capexOutflow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q2","weight":-1}],"value":-17947000},"grossMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":33.582157231268624},"operatingMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":1.1595798243117732},"netMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":2.501790343714721},"currentRatio@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q2"},{"ref":"currentLiabilities@2024Q2"}],"value":3.3812081838456316},"netDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"cash@2024Q2","weight":-1}],"value":-244377000},"ebit@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q2"},{"ref":"interestExpense@2024Q2"}],"value":13656000},"freeCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q3"},{"ref":"capex@2024Q3","weight":-1}],"value":39357000},"totalCosts@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"operatingIncome@2024Q3","weight":-1}],"value":328202000},"capexOutflow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q3","weight":-1}],"value":-15000000},"grossMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":33.70896283410316},"operatingMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":6.249160903681741},"netMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":3.926256644928716},"currentRatio@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q3"},{"ref":"currentLiabilities@2024Q3"}],"value":3.57852844383091},"netDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"cash@2024Q3","weight":-1}],"value":-289701000},"ebit@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q3"},{"ref":"interestExpense@2024Q3"}],"value":19258000},"freeCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q4"},{"ref":"capex@2024Q4","weight":-1}],"value":62126000},"totalCosts@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"operatingIncome@2024Q4","weight":-1}],"value":327381000},"capexOutflow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q4","weight":-1}],"value":-19696000},"grossMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":32.680416624913796},"operatingMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":3.5122517668833884},"netMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":2.428838366273895},"currentRatio@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q4"},{"ref":"currentLiabilities@2024Q4"}],"value":3.259228000298193},"netDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"cash@2024Q4","weight":-1}],"value":-288012000},"ebit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q4"},{"ref":"interestExpense@2024Q4"}],"value":12764000},"freeCashFlow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2024"},{"ref":"capex@FY2024","weight":-1}],"value":46411000},"totalCosts@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"operatingIncome@FY2024","weight":-1}],"value":1260670000},"capexOutflow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2024","weight":-1}],"value":-73024000},"grossMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":33.24348648483739},"operatingMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":3.847855268777839},"netMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":3.357739947525779},"currentRatio@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2024"},{"ref":"currentLiabilities@FY2024"}],"value":3.259228000298193},"netDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"cash@FY2024","weight":-1}],"value":-288012000},"ebit@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2024"},{"ref":"interestExpense@FY2024"}],"value":65016000},"freeCashFlow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q1"},{"ref":"capex@2025Q1","weight":-1}],"value":40849000},"totalCosts@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"operatingIncome@2025Q1","weight":-1}],"value":330817000},"capexOutflow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q1","weight":-1}],"value":-15894000},"grossMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":31.523607928626703},"operatingMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":0.39022862700345967},"netMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":-1.3359910632826777},"currentRatio@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q1"},{"ref":"currentLiabilities@2025Q1"}],"value":3.4320065452140924},"netDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"cash@2025Q1","weight":-1}],"value":-315234000},"ebit@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q1"},{"ref":"interestExpense@2025Q1"}],"value":-2300000},"freeCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q2"},{"ref":"capex@2025Q2","weight":-1}],"value":21077000},"totalCosts@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"operatingIncome@2025Q2","weight":-1}],"value":356823000},"capexOutflow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q2","weight":-1}],"value":-20444000},"grossMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":31.49104890063679},"operatingMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":2.5638154948499774},"netMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":12.587790678623312},"currentRatio@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q2"},{"ref":"currentLiabilities@2025Q2"}],"value":3.3311136864249145},"netDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"cash@2025Q2","weight":-1}],"value":-290633000},"ebit@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q2"},{"ref":"interestExpense@2025Q2"}],"value":53729000},"freeCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q3"},{"ref":"capex@2025Q3","weight":-1}],"value":62811000},"totalCosts@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"operatingIncome@2025Q3","weight":-1}],"value":380598000},"capexOutflow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q3","weight":-1}],"value":-16322000},"grossMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":30.723410765739345},"operatingMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":2.9507611495014916},"netMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":3.640768034270852},"currentRatio@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q3"},{"ref":"currentLiabilities@2025Q3"}],"value":3.3181950828044067},"netDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"cash@2025Q3","weight":-1}],"value":-351732000},"ebit@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q3"},{"ref":"interestExpense@2025Q3"}],"value":19535000},"freeCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q4"},{"ref":"capex@2025Q4","weight":-1}],"value":12414000},"totalCosts@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"operatingIncome@2025Q4","weight":-1}],"value":378373000},"capexOutflow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q4","weight":-1}],"value":-25702000},"grossMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":31.138112968552882},"operatingMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":3.3722527823320005},"netMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":2.6053557656456694},"currentRatio@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q4"},{"ref":"currentLiabilities@2025Q4"}],"value":3.322307976951948},"netDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"cash@2025Q4","weight":-1}],"value":-341546000},"ebit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q4"},{"ref":"interestExpense@2025Q4"}],"value":15771000},"freeCashFlow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2025"},{"ref":"capex@FY2025","weight":-1}],"value":137151000},"totalCosts@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"operatingIncome@FY2025","weight":-1}],"value":1446611000},"capexOutflow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2025","weight":-1}],"value":-78362000},"grossMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":31.2019718326965},"operatingMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":2.392729642871842},"netMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":4.462735641226849},"currentRatio@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2025"},{"ref":"currentLiabilities@FY2025"}],"value":3.322307976951948},"netDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"cash@FY2025","weight":-1}],"value":-341546000},"ebit@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2025"},{"ref":"interestExpense@FY2025"}],"value":86735000},"freeCashFlow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q1"},{"ref":"capex@2026Q1","weight":-1}],"value":32439000},"totalCosts@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"operatingIncome@2026Q1","weight":-1}],"value":385702000},"capexOutflow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q1","weight":-1}],"value":-31874000},"grossMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":31.763867343088343},"operatingMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":4.874626048482368},"netMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":3.6898193934401564},"currentRatio@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q1"},{"ref":"currentLiabilities@2026Q1"}],"value":3.1667006996202893},"netDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"cash@2026Q1","weight":-1}],"value":-368723000},"ebit@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q1"},{"ref":"interestExpense@2026Q1"}],"value":23125000},"freeCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q2"},{"ref":"capex@2026Q2","weight":-1}],"value":34846000},"totalCosts@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"operatingIncome@2026Q2","weight":-1}],"value":412239000},"capexOutflow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q2","weight":-1}],"value":-33629000},"grossMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":33.121525198135245},"operatingMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":7.472016411950737},"netMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":10.47047442478492},"currentRatio@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q2"},{"ref":"currentLiabilities@2026Q2"}],"value":3.167340085374743},"netDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"cash@2026Q2","weight":-1}],"value":-408538000},"ebit@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q2"},{"ref":"interestExpense@2026Q2"}],"value":58309000},"totalCosts@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2009Q2"},{"ref":"operatingIncome@2009Q2","weight":-1}],"value":98023000},"grossMargin@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2009Q2"},{"ref":"revenue@2009Q2"}],"scale":100,"value":26.343144237617665},"operatingMargin@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2009Q2"},{"ref":"revenue@2009Q2"}],"scale":100,"value":5.654584303836455},"netMargin@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2009Q2"},{"ref":"revenue@2009Q2"}],"scale":100,"value":-2.842210629656009},"ebit@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2009Q2"},{"ref":"interestExpense@2009Q2"}],"value":4664000},"totalCosts@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2009Q3"},{"ref":"operatingIncome@2009Q3","weight":-1}],"value":110890000},"grossMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":30.768411915952896},"operatingMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":9.197360017032148},"netMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":5.748350010645092},"ebit@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2009Q3"},{"ref":"interestExpense@2009Q3"}],"value":8994000},"totalCosts@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2009Q4"},{"ref":"operatingIncome@2009Q4","weight":-1}],"value":116537000},"grossMargin@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2009Q4"},{"ref":"revenue@2009Q4"}],"scale":100,"value":32.05922309977204},"operatingMargin@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2009Q4"},{"ref":"revenue@2009Q4"}],"scale":100,"value":10.55362392257094},"netMargin@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2009Q4"},{"ref":"revenue@2009Q4"}],"scale":100,"value":10.908225686369324},"currentRatio@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2009Q4"},{"ref":"currentLiabilities@2009Q4"}],"value":1.8940198329590472},"ebit@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2009Q4"},{"ref":"interestExpense@2009Q4"}],"value":13180000},"totalCosts@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2009"},{"ref":"operatingIncome@FY2009","weight":-1}],"value":411528000},"grossMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":27.9049261321908},"operatingMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":5.2558149172224695},"netMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":1.7296831868716285},"currentRatio@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2009"},{"ref":"currentLiabilities@FY2009"}],"value":1.8940198329590472},"ebit@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2009"},{"ref":"interestExpense@FY2009"}],"value":18621000},"totalCosts@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q1"},{"ref":"operatingIncome@2010Q1","weight":-1}],"value":117987000},"grossMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":34.917097196138755},"operatingMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":13.781814727396288},"netMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":10.930455179872412},"totalCosts@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q2"},{"ref":"operatingIncome@2010Q2","weight":-1}],"value":125145000},"grossMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":35.84708319644928},"operatingMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":16.09622334113293},"netMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":11.161022574135284},"currentRatio@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q2"},{"ref":"currentLiabilities@2010Q2"}],"value":4.271788216518621},"ebit@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q2"},{"ref":"interestExpense@2010Q2"}],"value":21981000},"totalCosts@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q3"},{"ref":"operatingIncome@2010Q3","weight":-1}],"value":133290000},"grossMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":37.38168219715547},"operatingMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":18.287150564001962},"netMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":12.973271211378126},"currentRatio@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q3"},{"ref":"currentLiabilities@2010Q3"}],"value":4.1357025792798385},"ebit@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q3"},{"ref":"interestExpense@2010Q3"}],"value":28354000},"totalCosts@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q4"},{"ref":"operatingIncome@2010Q4","weight":-1}],"value":131533000},"grossMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":38.251296048654496},"operatingMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":19.68284208662307},"netMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":14.634816538130394},"currentRatio@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q4"},{"ref":"currentLiabilities@2010Q4"}],"value":2.151262108885485},"netDebt@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"cash@2010Q4","weight":-1}],"value":-267090000},"ebit@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q4"},{"ref":"interestExpense@2010Q4"}],"value":32011000},"totalCosts@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2010"},{"ref":"operatingIncome@FY2010","weight":-1}],"value":507954000},"grossMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":36.690183818850485},"operatingMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":17.120965399764394},"netMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":12.519946613236394},"currentRatio@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2010"},{"ref":"currentLiabilities@FY2010"}],"value":2.151262108885485},"netDebt@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2010"},{"ref":"cash@FY2010","weight":-1}],"value":-267090000},"ebit@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2010"},{"ref":"interestExpense@FY2010"}],"value":103332000},"freeCashFlow@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q1"},{"ref":"capex@2011Q1","weight":-1}],"value":3297000},"totalCosts@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q1"},{"ref":"operatingIncome@2011Q1","weight":-1}],"value":133278000},"capexOutflow@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q1","weight":-1}],"value":-12433000},"grossMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":35.52536287951472},"operatingMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":17.5030175482034},"netMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":12.184085915013462},"currentRatio@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q1"},{"ref":"currentLiabilities@2011Q1"}],"value":2.230644990571918},"freeCashFlow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q2"},{"ref":"capex@2011Q2","weight":-1}],"value":-199000},"totalCosts@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q2"},{"ref":"operatingIncome@2011Q2","weight":-1}],"value":144452000},"capexOutflow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q2","weight":-1}],"value":-32551000},"grossMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":32.752081787451566},"operatingMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":14.931156731799819},"netMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":10.589142904255445},"currentRatio@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q2"},{"ref":"currentLiabilities@2011Q2"}],"value":2.1547122861586314},"freeCashFlow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q3"},{"ref":"capex@2011Q3","weight":-1}],"value":-7847000},"totalCosts@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q3"},{"ref":"operatingIncome@2011Q3","weight":-1}],"value":147211000},"capexOutflow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q3","weight":-1}],"value":-24818000},"grossMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":28.14475298454947},"operatingMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":8.323732539529322},"netMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":6.200763496640241},"currentRatio@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q3"},{"ref":"currentLiabilities@2011Q3"}],"value":3.6326558242650915},"totalCosts@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q4"},{"ref":"operatingIncome@2011Q4","weight":-1}],"value":138374000},"grossMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":24.767467012762275},"operatingMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":3.446302847613266},"netMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":2.1735641567757287},"currentRatio@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q4"},{"ref":"currentLiabilities@2011Q4"}],"value":3.890202440958518},"netDebt@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"cash@2011Q4","weight":-1}],"value":-126245000},"totalCosts@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2011"},{"ref":"operatingIncome@FY2011","weight":-1}],"value":563262000},"grossMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":30.49141205602195},"operatingMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":11.332370984067715},"netMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":7.986921704963865},"currentRatio@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2011"},{"ref":"currentLiabilities@FY2011"}],"value":3.890202440958518},"freeCashFlow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q1"},{"ref":"capex@2012Q1","weight":-1}],"value":1504000},"totalCosts@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"operatingIncome@2012Q1","weight":-1}],"value":139163000},"capexOutflow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q1","weight":-1}],"value":-11943000},"grossMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":23.299668885616917},"operatingMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":3.801939680498814},"netMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":3.367136033401769},"currentRatio@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q1"},{"ref":"currentLiabilities@2012Q1"}],"value":4.344714737645904},"freeCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q2"},{"ref":"capex@2012Q2","weight":-1}],"value":4530000},"totalCosts@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"operatingIncome@2012Q2","weight":-1}],"value":150935000},"capexOutflow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q2","weight":-1}],"value":-12294000},"grossMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":25.7650449952587},"operatingMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":5.214802906323199},"netMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":4.177996596311205},"currentRatio@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q2"},{"ref":"currentLiabilities@2012Q2"}],"value":4.268233621982997},"freeCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q3"},{"ref":"capex@2012Q3","weight":-1}],"value":-1057000},"totalCosts@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"operatingIncome@2012Q3","weight":-1}],"value":159095000},"capexOutflow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q3","weight":-1}],"value":-18652000},"grossMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":26.170798898071624},"operatingMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":4.514545334509684},"netMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":5.133329732260213},"currentRatio@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q3"},{"ref":"currentLiabilities@2012Q3"}],"value":3.888718060253343},"freeCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q4"},{"ref":"capex@2012Q4","weight":-1}],"value":1073000},"totalCosts@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"operatingIncome@2012Q4","weight":-1}],"value":159717000},"capexOutflow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q4","weight":-1}],"value":-15277000},"grossMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":26.48526826997863},"operatingMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":2.1863344908045343},"netMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":2.4956058963665204},"currentRatio@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q4"},{"ref":"currentLiabilities@2012Q4"}],"value":4.328916999947145},"netDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"cash@2012Q4","weight":-1}],"value":-111927000},"freeCashFlow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2012"},{"ref":"capex@FY2012","weight":-1}],"value":6050000},"totalCosts@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"operatingIncome@FY2012","weight":-1}],"value":608910000},"capexOutflow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2012","weight":-1}],"value":-58166000},"grossMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":25.494551960694594},"operatingMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":3.9280158281871738},"netMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":3.8106297510594724},"currentRatio@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2012"},{"ref":"currentLiabilities@FY2012"}],"value":4.328916999947145},"netDebt@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"cash@FY2012","weight":-1}],"value":-111927000},"ebit@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2012"},{"ref":"interestExpense@FY2012"}],"value":31683000},"freeCashFlow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q1"},{"ref":"capex@2013Q1","weight":-1}],"value":15374000},"totalCosts@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"operatingIncome@2013Q1","weight":-1}],"value":173188000},"capexOutflow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q1","weight":-1}],"value":-15954000},"grossMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":26.097398340905492},"operatingMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":2.133767319906874},"netMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":-1.0883569539567368},"currentRatio@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q1"},{"ref":"currentLiabilities@2013Q1"}],"value":3.850392660273352},"freeCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q2"},{"ref":"capex@2013Q2","weight":-1}],"value":22048000},"totalCosts@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"operatingIncome@2013Q2","weight":-1}],"value":262743000},"capexOutflow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q2","weight":-1}],"value":-7797000},"grossMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":22.453211029339037},"operatingMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":3.750444170107077},"netMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":3.163223814111605},"currentRatio@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q2"},{"ref":"currentLiabilities@2013Q2"}],"value":3.6511017719218537},"freeCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q3"},{"ref":"capex@2013Q3","weight":-1}],"value":9632000},"totalCosts@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"operatingIncome@2013Q3","weight":-1}],"value":204248000},"capexOutflow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q3","weight":-1}],"value":-7029000},"grossMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":30.982584294686205},"operatingMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":9.024987751102401},"netMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":6.066099505589952},"currentRatio@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q3"},{"ref":"currentLiabilities@2013Q3"}],"value":3.666846664048523},"freeCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q4"},{"ref":"capex@2013Q4","weight":-1}],"value":15783000},"totalCosts@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"operatingIncome@2013Q4","weight":-1}],"value":202988000},"capexOutflow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q4","weight":-1}],"value":-16274000},"grossMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":28.816595811235445},"operatingMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":3.793964728687681},"netMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":2.9403819084045444},"currentRatio@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q4"},{"ref":"currentLiabilities@2013Q4"}],"value":4.14288536541844},"netDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"cash@2013Q4","weight":-1}],"value":-12709000},"freeCashFlow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2013"},{"ref":"capex@FY2013","weight":-1}],"value":62837000},"totalCosts@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"operatingIncome@FY2013","weight":-1}],"value":784565000},"capexOutflow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2013","weight":-1}],"value":-47054000},"grossMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":28.764243885802195},"operatingMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":5.113527791148533},"netMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":3.2088200221081076},"currentRatio@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2013"},{"ref":"currentLiabilities@FY2013"}],"value":4.14288536541844},"netDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"cash@FY2013","weight":-1}],"value":-12709000},"ebit@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2013"},{"ref":"interestExpense@FY2013"}],"value":44165000},"freeCashFlow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q1"},{"ref":"capex@2014Q1","weight":-1}],"value":34301000},"totalCosts@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"operatingIncome@2014Q1","weight":-1}],"value":195643000},"capexOutflow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q1","weight":-1}],"value":-11817000},"grossMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":29.326240797005514},"operatingMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":6.830455363690913},"netMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":4.8584191327040855},"currentRatio@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q1"},{"ref":"currentLiabilities@2014Q1"}],"value":4.336593421407388},"freeCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q2"},{"ref":"capex@2014Q2","weight":-1}],"value":22097000},"totalCosts@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"operatingIncome@2014Q2","weight":-1}],"value":263499000},"capexOutflow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q2","weight":-1}],"value":-11851000},"grossMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":24.52676160506834},"operatingMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":8.07383426015727},"netMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":6.065056760698013},"currentRatio@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q2"},{"ref":"currentLiabilities@2014Q2"}],"value":4.098527800276335},"freeCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q3"},{"ref":"capex@2014Q3","weight":-1}],"value":13846000},"totalCosts@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"operatingIncome@2014Q3","weight":-1}],"value":208773000},"capexOutflow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q3","weight":-1}],"value":-13413000},"grossMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":31.967216620967847},"operatingMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":10.69566296085586},"netMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":8.31005616463553},"currentRatio@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q3"},{"ref":"currentLiabilities@2014Q3"}],"value":4.127908011605347},"freeCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q4"},{"ref":"capex@2014Q4","weight":-1}],"value":6262000},"totalCosts@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"operatingIncome@2014Q4","weight":-1}],"value":201650000},"capexOutflow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q4","weight":-1}],"value":-20685000},"grossMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":31.59193637083037},"operatingMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":9.845263802638698},"netMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":7.450675322236679},"currentRatio@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q4"},{"ref":"currentLiabilities@2014Q4"}],"value":4.525393411982233},"netDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"cash@2014Q4","weight":-1}],"value":-101926000},"freeCashFlow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2014"},{"ref":"capex@FY2014","weight":-1}],"value":76506000},"totalCosts@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"operatingIncome@FY2014","weight":-1}],"value":806140000},"capexOutflow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2014","weight":-1}],"value":-57766000},"grossMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":31.132171860807432},"operatingMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":9.488677383172533},"netMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":7.149601808115637},"currentRatio@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2014"},{"ref":"currentLiabilities@FY2014"}],"value":4.525393411982233},"netDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"cash@FY2014","weight":-1}],"value":-101926000},"ebit@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2014"},{"ref":"interestExpense@FY2014"}],"value":90324000},"freeCashFlow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q1"},{"ref":"capex@2015Q1","weight":-1}],"value":15029000},"totalCosts@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"operatingIncome@2015Q1","weight":-1}],"value":189279000},"capexOutflow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q1","weight":-1}],"value":-23539000},"grossMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":30.998341271303993},"operatingMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":8.198096827075108},"netMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":5.3991134046619},"currentRatio@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q1"},{"ref":"currentLiabilities@2015Q1"}],"value":4.317569913211186},"ebit@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q1"},{"ref":"interestExpense@2015Q1"}],"value":17028000},"freeCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q2"},{"ref":"capex@2015Q2","weight":-1}],"value":-8955000},"totalCosts@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"operatingIncome@2015Q2","weight":-1}],"value":197455000},"capexOutflow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q2","weight":-1}],"value":-23338000},"grossMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":31.64094361890701},"operatingMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":10.024014253621505},"netMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":6.8707194706839285},"currentRatio@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q2"},{"ref":"currentLiabilities@2015Q2"}],"value":3.929487327321787},"ebit@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q2"},{"ref":"interestExpense@2015Q2"}],"value":22014000},"freeCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q3"},{"ref":"capex@2015Q3","weight":-1}],"value":-2615000},"totalCosts@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"operatingIncome@2015Q3","weight":-1}],"value":198915000},"capexOutflow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q3","weight":-1}],"value":-48117000},"grossMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":29.506721305197043},"operatingMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":4.774328826931178},"netMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":1.3581440772088391},"currentRatio@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q3"},{"ref":"currentLiabilities@2015Q3"}],"value":3.5341509303230416},"ebit@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q3"},{"ref":"interestExpense@2015Q3"}],"value":11009000},"freeCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q4"},{"ref":"capex@2015Q4","weight":-1}],"value":-18592000},"totalCosts@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"operatingIncome@2015Q4","weight":-1}],"value":221153000},"capexOutflow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q4","weight":-1}],"value":-38250000},"grossMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":25.000816303683628},"operatingMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":-3.158862026019097},"netMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":-2.2264099896912506},"currentRatio@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q4"},{"ref":"currentLiabilities@2015Q4"}],"value":4.177549077996026},"netDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"cash@2015Q4","weight":-1}],"value":247788000},"ebit@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q4"},{"ref":"interestExpense@2015Q4"}],"value":-5223000},"freeCashFlow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2015"},{"ref":"capex@FY2015","weight":-1}],"value":-15133000},"totalCosts@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"operatingIncome@FY2015","weight":-1}],"value":806802000},"capexOutflow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2015","weight":-1}],"value":-133244000},"grossMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":29.28281643153996},"operatingMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":4.95957140029968},"netMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":2.859451716566302},"currentRatio@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2015"},{"ref":"currentLiabilities@FY2015"}],"value":4.177549077996026},"netDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"cash@FY2015","weight":-1}],"value":247788000},"ebit@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2015"},{"ref":"interestExpense@FY2015"}],"value":44827000},"freeCashFlow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q1"},{"ref":"capex@2016Q1","weight":-1}],"value":11892000},"totalCosts@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"operatingIncome@2016Q1","weight":-1}],"value":221283000},"grossMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":28.832080740601064},"operatingMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":0.6532338442475015},"netMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":-0.7780441595057871},"currentRatio@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q1"},{"ref":"currentLiabilities@2016Q1"}],"value":4.301031166055284},"ebit@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q1"},{"ref":"interestExpense@2016Q1"}],"value":475000},"freeCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q2"},{"ref":"capex@2016Q2","weight":-1}],"value":896000},"totalCosts@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"operatingIncome@2016Q2","weight":-1}],"value":225368000},"capexOutflow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q2","weight":-1}],"value":-15511000},"grossMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":31.615711297513155},"operatingMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":4.765365843351856},"netMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":2.430645059054702},"currentRatio@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q2"},{"ref":"currentLiabilities@2016Q2"}],"value":3.98801790096723},"ebit@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q2"},{"ref":"interestExpense@2016Q2"}],"value":12476000},"freeCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q3"},{"ref":"capex@2016Q3","weight":-1}],"value":15093000},"totalCosts@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"operatingIncome@2016Q3","weight":-1}],"value":230741000},"capexOutflow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q3","weight":-1}],"value":-17982000},"grossMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":32.15992405083488},"operatingMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":7.959105523067963},"netMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":4.247409192082778},"currentRatio@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q3"},{"ref":"currentLiabilities@2016Q3"}],"value":4.284393358284185},"ebit@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q3"},{"ref":"interestExpense@2016Q3"}],"value":19315000},"freeCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q4"},{"ref":"capex@2016Q4","weight":-1}],"value":38312000},"totalCosts@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"operatingIncome@2016Q4","weight":-1}],"value":226779000},"capexOutflow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q4","weight":-1}],"value":-11495000},"grossMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":28.982053988840295},"operatingMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":2.2862313376564622},"netMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":0.546351552233018},"currentRatio@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q4"},{"ref":"currentLiabilities@2016Q4"}],"value":3.953013653552567},"netDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"cash@2016Q4","weight":-1}],"value":182039000},"ebit@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q4"},{"ref":"interestExpense@2016Q4"}],"value":6026000},"fcfMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":7.025649516749774},"fcfMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":11.222879100138382},"fcfMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":-1.8794659077146663},"fcfMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":1.0198179121953956},"fcfMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":16.950042841709198},"fcfMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":6.636476431506616},"fcfMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":8.13188494492044},"fcfMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":4.297482611769735},"fcfMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":5.103039140540776},"fcfMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":14.721128588056454},"fcfMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":8.077420800353217},"fcfMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":16.9537501695375},"fcfMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":2.652124494574635},"fcfMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":12.91021212701669},"fcfMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":9.858645158505364},"fcfMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":10.508674037129841},"fcfMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":14.059355151273348},"fcfMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":5.729399415940056},"fcfMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":7.087207029041004},"fcfMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":9.552473099865857},"fcfMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":9.063263953010662},"fcfMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":12.349166466967306},"fcfMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":14.98701322290032},"fcfMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":12.263322458434269},"fcfMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":4.687705005091936},"fcfMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":10.93242600941079},"fcfMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":7.0054737069171145},"fcfMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":9.074159833284096},"fcfMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":11.971654008552141},"fcfMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":7.886548491370624},"fcfMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":9.036029551430087},"fcfMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":11.088068041974056},"fcfMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":11.908543685995136},"fcfMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":2.8694145761614447},"fcfMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":3.438188528628846},"fcfMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":7.831855664457535},"fcfMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":-17.062509106804605},"fcfMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":-1.1095440174374787},"fcfMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":11.242319590720951},"fcfMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":18.310158032172307},"fcfMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":3.539798035267557},"fcfMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":12.29972930900025},"fcfMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":5.755409434972092},"fcfMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":16.016268455006756},"fcfMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":3.170249605442594},"fcfMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":9.253997610104225},"fcfMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":8.000404471880572},"fcfMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":7.821264160133234},"fcfMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":2.0407910618674756},"fcfMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":-0.11719256092246445},"fcfMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":-4.88675215005885},"fcfMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":1.039657687176403},"fcfMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":2.844780487192208},"fcfMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":-0.634389047936285},"fcfMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":0.6571251844911108},"fcfMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":0.9545507615895085},"fcfMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":8.687642684387784},"fcfMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":8.076752594502915},"fcfMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":4.290232060932698},"fcfMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":7.480342949766106},"fcfMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":7.599601376798097},"fcfMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":16.334898517043996},"fcfMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":7.708919139553869},"fcfMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":5.922738336106632},"fcfMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":2.7996476968404487},"fcfMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":8.5898966037202},"fcfMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":7.289191103006082},"fcfMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":-4.080600401908381},"fcfMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":-1.251867029221401},"fcfMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":-8.672410334871095},"fcfMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":-1.782651513009716},"fcfMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":5.339008162055869},"fcfMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":0.3786262122588688},"fcfMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":6.020487127733412},"fcfMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":16.507745007217185},"#444":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"equity@FY2016"}],"value":1250308000},"debtToCapital@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2016"},{"ref":"#444"}],"scale":100,"value":34.37880906144726},"#445":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"equity@2017Q4"}],"value":1144001000},"debtToCapital@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"#445"}],"scale":100,"value":23.608633209236704},"#446":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"equity@FY2017"}],"value":1144001000},"debtToCapital@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2017"},{"ref":"#446"}],"scale":100,"value":23.608633209236704},"#447":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"equity@2018Q4"}],"value":1192623000},"debtToCapital@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"#447"}],"scale":100,"value":18.04350578514753},"#448":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"equity@FY2018"}],"value":1192623000},"debtToCapital@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2018"},{"ref":"#448"}],"scale":100,"value":18.04350578514753},"#449":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"equity@2019Q4"}],"value":1251424000},"debtToCapital@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"#449"}],"scale":100,"value":7.882300483289437},"#450":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"equity@FY2019"}],"value":1251424000},"debtToCapital@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2019"},{"ref":"#450"}],"scale":100,"value":7.882300483289437},"#451":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"equity@2020Q2"}],"value":1493585000},"debtToCapital@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"#451"}],"scale":100,"value":19.949182671223934},"#452":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"equity@2020Q3"}],"value":1599234000},"debtToCapital@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"#452"}],"scale":100,"value":21.771860778347634},"#453":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"equity@2020Q4"}],"value":1328370000},"debtToCapital@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"#453"}],"scale":100,"value":23.506026182464225},"#454":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"equity@FY2020"}],"value":1328370000},"debtToCapital@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2020"},{"ref":"#454"}],"scale":100,"value":23.506026182464225},"#455":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"equity@2021Q1"}],"value":1404804000},"debtToCapital@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"#455"}],"scale":100,"value":24.759610593363917},"#456":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"equity@2021Q2"}],"value":1386308000},"debtToCapital@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"#456"}],"scale":100,"value":17.55100598135479},"#457":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"equity@2021Q3"}],"value":1455558000},"debtToCapital@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"#457"}],"scale":100,"value":16.38169004601672},"#458":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"equity@2021Q4"}],"value":1587683000},"debtToCapital@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"#458"}],"scale":100,"value":17.94810425002976},"#459":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"equity@FY2021"}],"value":1587683000},"debtToCapital@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2021"},{"ref":"#459"}],"scale":100,"value":17.94810425002976},"#460":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"equity@2022Q1"}],"value":1565471000},"debtToCapital@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"#460"}],"scale":100,"value":13.123973551729797},"#461":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"equity@2022Q2"}],"value":1658298000},"debtToCapital@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"#461"}],"scale":100,"value":14.523264214272706},"#462":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"equity@2022Q3"}],"value":1724489000},"debtToCapital@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"#462"}],"scale":100,"value":15.180438959019165},"#463":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"equity@2022Q4"}],"value":1733267000},"debtToCapital@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"#463"}],"scale":100,"value":8.674255033990724},"#464":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"equity@FY2022"}],"value":1733267000},"debtToCapital@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2022"},{"ref":"#464"}],"scale":100,"value":8.674255033990724},"#465":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"equity@2023Q1"}],"value":1757463000},"debtToCapital@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"#465"}],"scale":100,"value":5.222869556855535},"#466":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"equity@2023Q2"}],"value":1787496000},"debtToCapital@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"#466"}],"scale":100,"value":3.1842309017754444},"#467":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"equity@2023Q3"}],"value":1782652000},"debtToCapital@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"#467"}],"scale":100,"value":1.333350536167463},"#468":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"equity@2023Q4"}],"value":1831075000},"debtToCapital@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"#468"}],"scale":100,"value":1.1686031429624675},"#469":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"equity@FY2023"}],"value":1831075000},"debtToCapital@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2023"},{"ref":"#469"}],"scale":100,"value":1.1686031429624675},"#470":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"equity@2024Q1"}],"value":1845720000},"debtToCapital@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"#470"}],"scale":100,"value":1.1328370500400928},"#471":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"equity@2024Q2"}],"value":1871908000},"debtToCapital@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"#471"}],"scale":100,"value":1.0861644909899417},"#472":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"equity@2024Q3"}],"value":1905472000},"debtToCapital@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"#472"}],"scale":100,"value":1.1631238874147718},"#473":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"equity@2024Q4"}],"value":1889606000},"debtToCapital@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"#473"}],"scale":100,"value":1.0932966978301297},"#474":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"equity@FY2024"}],"value":1889606000},"debtToCapital@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2024"},{"ref":"#474"}],"scale":100,"value":1.0932966978301297},"#475":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"equity@2025Q1"}],"value":1892354000},"debtToCapital@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"#475"}],"scale":100,"value":1.0843637078474746},"#476":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"equity@2025Q2"}],"value":1960587000},"debtToCapital@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"#476"}],"scale":100,"value":1.3473515839898969},"#477":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"equity@2025Q3"}],"value":1972276000},"debtToCapital@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"#477"}],"scale":100,"value":1.2602191579677489},"#478":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"equity@2025Q4"}],"value":1964075000},"debtToCapital@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"#478"}],"scale":100,"value":1.3067729083665338},"#479":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"equity@FY2025"}],"value":1964075000},"debtToCapital@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2025"},{"ref":"#479"}],"scale":100,"value":1.3067729083665338},"#480":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"equity@2026Q1"}],"value":1976208000},"debtToCapital@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"#480"}],"scale":100,"value":1.2822030879340636},"#481":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"equity@2026Q2"}],"value":2044218000},"debtToCapital@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"#481"}],"scale":100,"value":1.0717545780342408},"#482":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"equity@2010Q4"}],"value":556703000},"debtToCapital@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"#482"}],"scale":100,"value":0.6845660971828785},"#483":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2010"},{"ref":"equity@FY2010"}],"value":556703000},"debtToCapital@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2010"},{"ref":"#483"}],"scale":100,"value":0.6845660971828785},"#484":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"equity@2011Q4"}],"value":651980000},"debtToCapital@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"#484"}],"scale":100,"value":0.5007822325838216},"#485":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2011"},{"ref":"equity@FY2011"}],"value":651980000},"debtToCapital@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2011"},{"ref":"#485"}],"scale":100,"value":0.5007822325838216},"#486":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"equity@2012Q4"}],"value":765634000},"debtToCapital@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"#486"}],"scale":100,"value":5.902820407662147},"#487":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"equity@FY2012"}],"value":765634000},"debtToCapital@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2012"},{"ref":"#487"}],"scale":100,"value":5.902820407662147},"#488":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"equity@2013Q4"}],"value":927603000},"debtToCapital@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"#488"}],"scale":100,"value":19.828094562005514},"#489":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"equity@FY2013"}],"value":927603000},"debtToCapital@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2013"},{"ref":"#489"}],"scale":100,"value":19.828094562005514},"#490":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"equity@2014Q4"}],"value":951241000},"debtToCapital@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"#490"}],"scale":100,"value":14.83052139258085},"#491":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"equity@FY2014"}],"value":951241000},"debtToCapital@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2014"},{"ref":"#491"}],"scale":100,"value":14.83052139258085},"#492":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"equity@2015Q4"}],"value":1309220000},"debtToCapital@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"#492"}],"scale":100,"value":35.61074532928003},"#493":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"equity@FY2015"}],"value":1309220000},"debtToCapital@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2015"},{"ref":"#493"}],"scale":100,"value":35.61074532928003},"#494":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"equity@2016Q4"}],"value":1250308000},"debtToCapital@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"#494"}],"scale":100,"value":34.37880906144726},"#495":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2015","weight":0.5},{"ref":"totalAssets@FY2016","weight":0.5}],"rule":"average-balance","value":1563689500},"returnOnAssets@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#495"}],"scale":100,"value":1.0190642068006468},"#496":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"}],"rule":"trailing-year","value":18885000},"#497":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q1","weight":0.5},{"ref":"totalAssets@2017Q1","weight":0.5}],"rule":"average-balance","value":1560469000},"returnOnAssets@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#496"},{"ref":"#497"}],"scale":100,"value":1.2102130833742932},"#498":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"}],"rule":"trailing-year","value":26312000},"#499":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q2","weight":0.5},{"ref":"totalAssets@2017Q2","weight":0.5}],"rule":"average-balance","value":1560997500},"returnOnAssets@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#498"},{"ref":"#499"}],"scale":100,"value":1.6855888622499395},"returnOnAssets@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"totalAssets@FY2010"}],"scale":100,"value":9.064201760085052},"#500":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"revenue@2019Q1","weight":-1}],"value":-21576000},"revenueGrowth@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#500"},{"ref":"revenue@2019Q1"}],"scale":100,"rule":"year-on-year","value":-7.137446120154944},"#501":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"}],"rule":"trailing-year","value":30114000},"#502":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q3","weight":0.5},{"ref":"totalAssets@2017Q3","weight":0.5}],"rule":"average-balance","value":1546514500},"returnOnAssets@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#501"},{"ref":"#502"}],"scale":100,"value":1.9472174363706258},"#503":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"}],"rule":"trailing-year","value":-1805000},"#504":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q4","weight":0.5},{"ref":"totalAssets@2017Q4","weight":0.5}],"rule":"average-balance","value":1508612500},"returnOnAssets@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#503"},{"ref":"#504"}],"scale":100,"value":-0.11964636379454632},"#505":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2016","weight":0.5},{"ref":"totalAssets@FY2017","weight":0.5}],"rule":"average-balance","value":1508612500},"returnOnAssets@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#505"}],"scale":100,"value":-0.11964636379454632},"#506":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"}],"rule":"trailing-year","value":15504000},"#507":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q1","weight":0.5},{"ref":"totalAssets@2018Q1","weight":0.5}],"rule":"average-balance","value":1506183500},"returnOnAssets@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#506"},{"ref":"#507"}],"scale":100,"value":1.029356648774867},"#508":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"}],"rule":"trailing-year","value":27393000},"#509":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q2","weight":0.5},{"ref":"totalAssets@2018Q2","weight":0.5}],"rule":"average-balance","value":1507950500},"returnOnAssets@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#508"},{"ref":"#509"}],"scale":100,"value":1.816571565180687},"#510":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"}],"rule":"trailing-year","value":43851000},"#511":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q3","weight":0.5},{"ref":"totalAssets@2018Q3","weight":0.5}],"rule":"average-balance","value":1504186500},"returnOnAssets@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#510"},{"ref":"#511"}],"scale":100,"value":2.9152634995726925},"#512":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"}],"rule":"trailing-year","value":104021000},"#513":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q4","weight":0.5},{"ref":"totalAssets@2018Q4","weight":0.5}],"rule":"average-balance","value":1507522000},"returnOnAssets@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#512"},{"ref":"#513"}],"scale":100,"value":6.900131474034874},"#514":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2017","weight":0.5},{"ref":"totalAssets@FY2018","weight":0.5}],"rule":"average-balance","value":1507522000},"returnOnAssets@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#514"}],"scale":100,"value":6.900131474034874},"#515":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"}],"rule":"trailing-year","value":117211000},"#516":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q1","weight":0.5},{"ref":"totalAssets@2019Q1","weight":0.5}],"rule":"average-balance","value":1542180000},"returnOnAssets@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#515"},{"ref":"#516"}],"scale":100,"value":7.600344966216655},"#517":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"}],"rule":"trailing-year","value":128427000},"#518":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q2","weight":0.5},{"ref":"totalAssets@2019Q2","weight":0.5}],"rule":"average-balance","value":1525465500},"returnOnAssets@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#517"},{"ref":"#518"}],"scale":100,"value":8.418872796533256},"#519":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"}],"rule":"trailing-year","value":135579000},"#520":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q3","weight":0.5},{"ref":"totalAssets@2019Q3","weight":0.5}],"rule":"average-balance","value":1538798500},"returnOnAssets@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#519"},{"ref":"#520"}],"scale":100,"value":8.810705235285841},"#521":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"}],"rule":"trailing-year","value":153250000},"#522":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q4","weight":0.5},{"ref":"totalAssets@2019Q4","weight":0.5}],"rule":"average-balance","value":1582877500},"returnOnAssets@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#521"},{"ref":"#522"}],"scale":100,"value":9.681734688881482},"#523":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2018","weight":0.5},{"ref":"totalAssets@FY2019","weight":0.5}],"rule":"average-balance","value":1582877500},"returnOnAssets@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#523"}],"scale":100,"value":9.681734688881482},"#524":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"}],"rule":"trailing-year","value":141702000},"#525":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q1","weight":0.5},{"ref":"totalAssets@2020Q1","weight":0.5}],"rule":"average-balance","value":1616632000},"returnOnAssets@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#524"},{"ref":"#525"}],"scale":100,"value":8.76526012104177},"#526":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"}],"rule":"trailing-year","value":126451000},"#527":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q2","weight":0.5},{"ref":"totalAssets@2020Q2","weight":0.5}],"rule":"average-balance","value":1775661000},"returnOnAssets@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#526"},{"ref":"#527"}],"scale":100,"value":7.121348050106412},"#528":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"},{"ref":"netIncome@2010Q2"}],"rule":"trailing-year","value":81460000},"returnOnAssets@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#528"},{"ref":"totalAssets@2011Q1"}],"scale":100,"value":9.23794338385889},"#529":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"}],"rule":"trailing-year","value":115543000},"#530":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q3","weight":0.5},{"ref":"totalAssets@2020Q3","weight":0.5}],"rule":"average-balance","value":1821232500},"returnOnAssets@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#529"},{"ref":"#530"}],"scale":100,"value":6.34422019154611},"#531":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"}],"rule":"trailing-year","value":98088000},"#532":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q4","weight":0.5},{"ref":"totalAssets@2020Q4","weight":0.5}],"rule":"average-balance","value":1809420500},"returnOnAssets@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#531"},{"ref":"#532"}],"scale":100,"value":5.420962125719257},"#533":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2019","weight":0.5},{"ref":"totalAssets@FY2020","weight":0.5}],"rule":"average-balance","value":1809420500},"returnOnAssets@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#533"}],"scale":100,"value":5.420962125719257},"#534":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"}],"rule":"trailing-year","value":117372000},"#535":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q1","weight":0.5},{"ref":"totalAssets@2021Q1","weight":0.5}],"rule":"average-balance","value":1805304000},"returnOnAssets@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#534"},{"ref":"#535"}],"scale":100,"value":6.501508887145876},"#536":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"}],"rule":"trailing-year","value":151713000},"#537":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q2","weight":0.5},{"ref":"totalAssets@2021Q2","weight":0.5}],"rule":"average-balance","value":1965066000},"returnOnAssets@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#536"},{"ref":"#537"}],"scale":100,"value":7.720504044138976},"#538":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"}],"rule":"trailing-year","value":192985000},"#539":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q3","weight":0.5},{"ref":"totalAssets@2021Q3","weight":0.5}],"rule":"average-balance","value":2037280500},"returnOnAssets@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#538"},{"ref":"#539"}],"scale":100,"value":9.472676933785014},"#540":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"}],"rule":"trailing-year","value":228763000},"#541":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4","weight":0.5},{"ref":"totalAssets@2021Q4","weight":0.5}],"rule":"average-balance","value":2086976000},"returnOnAssets@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#540"},{"ref":"#541"}],"scale":100,"value":10.961458109724308},"#542":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020","weight":0.5},{"ref":"totalAssets@FY2021","weight":0.5}],"rule":"average-balance","value":2086976000},"returnOnAssets@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#542"}],"scale":100,"value":10.961458109724308},"#543":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"}],"rule":"trailing-year","value":262002000},"#544":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1","weight":0.5},{"ref":"totalAssets@2022Q1","weight":0.5}],"rule":"average-balance","value":2077902000},"returnOnAssets@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#543"},{"ref":"#544"}],"scale":100,"value":12.608968084154112},"#545":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"}],"rule":"trailing-year","value":286783000},"#546":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2","weight":0.5},{"ref":"totalAssets@2022Q2","weight":0.5}],"rule":"average-balance","value":2139006500},"returnOnAssets@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#545"},{"ref":"#546"}],"scale":100,"value":13.407299136304635},"#547":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"}],"rule":"trailing-year","value":304745000},"#548":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3","weight":0.5},{"ref":"totalAssets@2022Q3","weight":0.5}],"rule":"average-balance","value":2202236500},"returnOnAssets@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#547"},{"ref":"#548"}],"scale":100,"value":13.837977892020225},"#549":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"}],"rule":"trailing-year","value":331283000},"#550":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4","weight":0.5},{"ref":"totalAssets@2022Q4","weight":0.5}],"rule":"average-balance","value":2241403500},"returnOnAssets@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#549"},{"ref":"#550"}],"scale":100,"value":14.780158949515338},"#551":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021","weight":0.5},{"ref":"totalAssets@FY2022","weight":0.5}],"rule":"average-balance","value":2241403500},"returnOnAssets@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#551"}],"scale":100,"value":14.780158949515338},"#552":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"}],"rule":"trailing-year","value":329742000},"#553":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1","weight":0.5},{"ref":"totalAssets@2023Q1","weight":0.5}],"rule":"average-balance","value":2225511500},"returnOnAssets@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#552"},{"ref":"#553"}],"scale":100,"value":14.816459047729028},"#554":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"}],"rule":"trailing-year","value":331607000},"#555":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2","weight":0.5},{"ref":"totalAssets@2023Q2","weight":0.5}],"rule":"average-balance","value":2313057500},"returnOnAssets@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#554"},{"ref":"#555"}],"scale":100,"value":14.336305950025022},"#556":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"}],"rule":"trailing-year","value":82794000},"returnOnAssets@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#556"},{"ref":"totalAssets@2011Q2"}],"scale":100,"value":8.969475572658018},"#557":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"}],"rule":"trailing-year","value":293941000},"#558":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3","weight":0.5},{"ref":"totalAssets@2023Q3","weight":0.5}],"rule":"average-balance","value":2351393000},"returnOnAssets@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#557"},{"ref":"#558"}],"scale":100,"value":12.500717659702143},"#559":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"}],"rule":"trailing-year","value":227182000},"#560":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4","weight":0.5},{"ref":"totalAssets@2023Q4","weight":0.5}],"rule":"average-balance","value":2327985500},"returnOnAssets@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#559"},{"ref":"#560"}],"scale":100,"value":9.758737758461125},"#561":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022","weight":0.5},{"ref":"totalAssets@FY2023","weight":0.5}],"rule":"average-balance","value":2327985500},"returnOnAssets@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#561"}],"scale":100,"value":9.758737758461125},"#562":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"}],"rule":"trailing-year","value":170070000},"#563":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1","weight":0.5},{"ref":"totalAssets@2024Q1","weight":0.5}],"rule":"average-balance","value":2320866500},"returnOnAssets@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#562"},{"ref":"#563"}],"scale":100,"value":7.327866553289472},"#564":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"}],"rule":"trailing-year","value":96050000},"#565":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2","weight":0.5},{"ref":"totalAssets@2024Q2","weight":0.5}],"rule":"average-balance","value":2351064000},"returnOnAssets@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#564"},{"ref":"#565"}],"scale":100,"value":4.085384319610185},"#566":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"}],"rule":"trailing-year","value":61075000},"#567":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3","weight":0.5},{"ref":"totalAssets@2024Q3","weight":0.5}],"rule":"average-balance","value":2364802000},"returnOnAssets@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#566"},{"ref":"#567"}],"scale":100,"value":2.5826686547118958},"#568":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"}],"rule":"trailing-year","value":44024000},"#569":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4","weight":0.5},{"ref":"totalAssets@2024Q4","weight":0.5}],"rule":"average-balance","value":2376970000},"returnOnAssets@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#568"},{"ref":"#569"}],"scale":100,"value":1.8521058322149626},"#570":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023","weight":0.5},{"ref":"totalAssets@FY2024","weight":0.5}],"rule":"average-balance","value":2376970000},"returnOnAssets@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#570"}],"scale":100,"value":1.8521058322149626},"#571":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"}],"rule":"trailing-year","value":25549000},"#572":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1","weight":0.5},{"ref":"totalAssets@2025Q1","weight":0.5}],"rule":"average-balance","value":2356256500},"returnOnAssets@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#571"},{"ref":"#572"}],"scale":100,"value":1.08430470112231},"#573":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"}],"rule":"trailing-year","value":63647000},"#574":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2","weight":0.5},{"ref":"totalAssets@2025Q2","weight":0.5}],"rule":"average-balance","value":2416306000},"returnOnAssets@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#573"},{"ref":"#574"}],"scale":100,"value":2.6340620765747382},"#575":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"}],"rule":"trailing-year","value":64180000},"#576":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3","weight":0.5},{"ref":"totalAssets@2025Q3","weight":0.5}],"rule":"average-balance","value":2429586500},"returnOnAssets@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#575"},{"ref":"#576"}],"scale":100,"value":2.641601770507039},"#577":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"}],"rule":"trailing-year","value":66141000},"#578":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4","weight":0.5},{"ref":"totalAssets@2025Q4","weight":0.5}],"rule":"average-balance","value":2417190500},"returnOnAssets@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#577"},{"ref":"#578"}],"scale":100,"value":2.736275854137272},"#579":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024","weight":0.5},{"ref":"totalAssets@FY2025","weight":0.5}],"rule":"average-balance","value":2417190500},"returnOnAssets@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#579"}],"scale":100,"value":2.736275854137272},"#580":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"}],"rule":"trailing-year","value":85539000},"#581":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1","weight":0.5},{"ref":"totalAssets@2026Q1","weight":0.5}],"rule":"average-balance","value":2427034500},"returnOnAssets@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#580"},{"ref":"#581"}],"scale":100,"value":3.52442456009587},"#582":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q2"},{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"}],"rule":"trailing-year","value":86090000},"#583":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2","weight":0.5},{"ref":"totalAssets@2026Q2","weight":0.5}],"rule":"average-balance","value":2527460000},"returnOnAssets@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#582"},{"ref":"#583"}],"scale":100,"value":3.4061864480545685},"#584":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"},{"ref":"netIncome@2010Q2"},{"ref":"netIncome@2010Q1"}],"rule":"trailing-year","value":76734000},"returnOnAssets@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#584"},{"ref":"totalAssets@2010Q4"}],"scale":100,"value":9.064319886598547},"#585":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"}],"rule":"trailing-year","value":71589000},"returnOnAssets@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#585"},{"ref":"totalAssets@2011Q3"}],"scale":100,"value":9.25246436413783},"#586":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"}],"rule":"trailing-year","value":50737000},"#587":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q4","weight":0.5},{"ref":"totalAssets@2011Q4","weight":0.5}],"rule":"average-balance","value":819807000},"returnOnAssets@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#586"},{"ref":"#587"}],"scale":100,"value":6.18889567910496},"#588":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2010","weight":0.5},{"ref":"totalAssets@FY2011","weight":0.5}],"rule":"average-balance","value":819807000},"returnOnAssets@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#588"}],"scale":100,"value":6.18889567910496},"#589":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"}],"rule":"trailing-year","value":35924000},"#590":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q1","weight":0.5},{"ref":"totalAssets@2012Q1","weight":0.5}],"rule":"average-balance","value":864803000},"returnOnAssets@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#589"},{"ref":"#590"}],"scale":100,"value":4.154009641502169},"#591":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"}],"rule":"trailing-year","value":24596000},"#592":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q2","weight":0.5},{"ref":"totalAssets@2012Q2","weight":0.5}],"rule":"average-balance","value":891428500},"returnOnAssets@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#591"},{"ref":"#592"}],"scale":100,"value":2.759166887753757},"#593":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"}],"rule":"trailing-year","value":23192000},"#594":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q3","weight":0.5},{"ref":"totalAssets@2012Q3","weight":0.5}],"rule":"average-balance","value":848448000},"returnOnAssets@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#593"},{"ref":"#594"}],"scale":100,"value":2.733461567473787},"#595":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"}],"rule":"trailing-year","value":24152000},"#596":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q4","weight":0.5},{"ref":"totalAssets@2012Q4","weight":0.5}],"rule":"average-balance","value":856563500},"returnOnAssets@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#595"},{"ref":"#596"}],"scale":100,"value":2.819639174445327},"#597":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2011","weight":0.5},{"ref":"totalAssets@FY2012","weight":0.5}],"rule":"average-balance","value":856563500},"returnOnAssets@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#597"}],"scale":100,"value":2.819639174445327},"#598":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"}],"rule":"trailing-year","value":17355000},"#599":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q1","weight":0.5},{"ref":"totalAssets@2013Q1","weight":0.5}],"rule":"average-balance","value":996223000},"returnOnAssets@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#598"},{"ref":"#599"}],"scale":100,"value":1.7420798355388303},"#600":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"}],"rule":"trailing-year","value":19337000},"#601":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q2","weight":0.5},{"ref":"totalAssets@2013Q2","weight":0.5}],"rule":"average-balance","value":1015683500},"returnOnAssets@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#600"},{"ref":"#601"}],"scale":100,"value":1.9038411079829496},"#602":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"}],"rule":"trailing-year","value":24403000},"#603":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q3","weight":0.5},{"ref":"totalAssets@2013Q3","weight":0.5}],"rule":"average-balance","value":1062643500},"returnOnAssets@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#602"},{"ref":"#603"}],"scale":100,"value":2.296442786315448},"#604":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"}],"rule":"trailing-year","value":26532000},"#605":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q4","weight":0.5},{"ref":"totalAssets@2013Q4","weight":0.5}],"rule":"average-balance","value":1041160500},"returnOnAssets@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#604"},{"ref":"#605"}],"scale":100,"value":2.5483102749287934},"#606":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2012","weight":0.5},{"ref":"totalAssets@FY2013","weight":0.5}],"rule":"average-balance","value":1041160500},"returnOnAssets@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#606"}],"scale":100,"value":2.5483102749287934},"#607":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"}],"rule":"trailing-year","value":38660000},"#608":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q1","weight":0.5},{"ref":"totalAssets@2014Q1","weight":0.5}],"rule":"average-balance","value":1142621000},"returnOnAssets@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#607"},{"ref":"#608"}],"scale":100,"value":3.3834491051713558},"#609":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"}],"rule":"trailing-year","value":47410000},"#610":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q2","weight":0.5},{"ref":"totalAssets@2014Q2","weight":0.5}],"rule":"average-balance","value":1178654500},"returnOnAssets@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#609"},{"ref":"#610"}],"scale":100,"value":4.022383149599819},"#611":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2008","weight":0.5},{"ref":"equity@FY2009","weight":0.5}],"rule":"average-balance","value":425268000},"returnOnEquity@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"#611"}],"scale":100,"value":1.7666506767497203},"#612":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"}],"rule":"trailing-year","value":53218000},"#613":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q3","weight":0.5},{"ref":"totalAssets@2014Q3","weight":0.5}],"rule":"average-balance","value":1195180000},"returnOnAssets@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#612"},{"ref":"#613"}],"scale":100,"value":4.452718418982915},"#614":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"}],"rule":"trailing-year","value":63679000},"#615":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q4","weight":0.5},{"ref":"totalAssets@2014Q4","weight":0.5}],"rule":"average-balance","value":1170707500},"returnOnAssets@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#614"},{"ref":"#615"}],"scale":100,"value":5.439360386774664},"#616":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2013","weight":0.5},{"ref":"totalAssets@FY2014","weight":0.5}],"rule":"average-balance","value":1170707500},"returnOnAssets@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#616"}],"scale":100,"value":5.439274968341793},"#617":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"}],"rule":"trailing-year","value":64609000},"#618":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q1","weight":0.5},{"ref":"totalAssets@2015Q1","weight":0.5}],"rule":"average-balance","value":1157817000},"returnOnAssets@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#617"},{"ref":"#618"}],"scale":100,"value":5.58024281902926},"#619":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"}],"rule":"trailing-year","value":62302000},"#620":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q2","weight":0.5},{"ref":"totalAssets@2015Q2","weight":0.5}],"rule":"average-balance","value":1195459500},"returnOnAssets@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#619"},{"ref":"#620"}],"scale":100,"value":5.211552545276523},"#621":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"}],"rule":"trailing-year","value":45712000},"#622":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q3","weight":0.5},{"ref":"totalAssets@2015Q3","weight":0.5}],"rule":"average-balance","value":1200716500},"returnOnAssets@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#621"},{"ref":"#622"}],"scale":100,"value":3.807060201138237},"#623":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"}],"rule":"trailing-year","value":24274000},"#624":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q4","weight":0.5},{"ref":"totalAssets@2015Q4","weight":0.5}],"rule":"average-balance","value":1388992000},"returnOnAssets@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#623"},{"ref":"#624"}],"scale":100,"value":1.7475982583053034},"#625":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2014","weight":0.5},{"ref":"totalAssets@FY2015","weight":0.5}],"rule":"average-balance","value":1388992000},"returnOnAssets@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#625"}],"scale":100,"value":1.7475982583053034},"#626":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"}],"rule":"trailing-year","value":11409000},"#627":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q1","weight":0.5},{"ref":"totalAssets@2016Q1","weight":0.5}],"rule":"average-balance","value":1377481500},"returnOnAssets@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#626"},{"ref":"#627"}],"scale":100,"value":0.8282506879402737},"#628":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"}],"rule":"trailing-year","value":2083000},"#629":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q2","weight":0.5},{"ref":"totalAssets@2016Q2","weight":0.5}],"rule":"average-balance","value":1374025000},"returnOnAssets@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#628"},{"ref":"#629"}],"scale":100,"value":0.15159840614253742},"#630":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"}],"rule":"trailing-year","value":9894000},"#631":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q3","weight":0.5},{"ref":"totalAssets@2016Q3","weight":0.5}],"rule":"average-balance","value":1382816500},"returnOnAssets@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#630"},{"ref":"#631"}],"scale":100,"value":0.7154962354007202},"#632":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"}],"rule":"trailing-year","value":15935000},"#633":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q4","weight":0.5},{"ref":"totalAssets@2016Q4","weight":0.5}],"rule":"average-balance","value":1563689500},"returnOnAssets@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#632"},{"ref":"#633"}],"scale":100,"value":1.0190642068006468},"#634":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2015","weight":0.5},{"ref":"equity@FY2016","weight":0.5}],"rule":"average-balance","value":831732000},"returnOnEquity@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#634"}],"scale":100,"value":1.9158815580018564},"#635":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q1","weight":0.5},{"ref":"equity@2017Q1","weight":0.5}],"rule":"average-balance","value":845229500},"returnOnEquity@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#496"},{"ref":"#635"}],"scale":100,"value":2.2343044108138677},"#636":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q2","weight":0.5},{"ref":"equity@2017Q2","weight":0.5}],"rule":"average-balance","value":853581500},"returnOnEquity@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#498"},{"ref":"#636"}],"scale":100,"value":3.082541034453066},"#637":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2010Q2"},{"ref":"netIncome@2010Q1"},{"ref":"netIncome@2009Q4"},{"ref":"netIncome@2009Q3"}],"rule":"trailing-year","value":52837000},"returnOnEquity@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#637"},{"ref":"equity@2010Q2"}],"scale":100,"value":11.091146101190413},"#638":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q3","weight":0.5},{"ref":"equity@2017Q3","weight":0.5}],"rule":"average-balance","value":869148500},"returnOnEquity@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#501"},{"ref":"#638"}],"scale":100,"value":3.464770404597143},"#639":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q4","weight":0.5},{"ref":"equity@2017Q4","weight":0.5}],"rule":"average-balance","value":847192500},"returnOnEquity@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#503"},{"ref":"#639"}],"scale":100,"value":-0.21305665477444619},"#640":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2016","weight":0.5},{"ref":"equity@FY2017","weight":0.5}],"rule":"average-balance","value":847192500},"returnOnEquity@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#640"}],"scale":100,"value":-0.21305665477444619},"#641":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q1","weight":0.5},{"ref":"equity@2018Q1","weight":0.5}],"rule":"average-balance","value":876994000},"returnOnEquity@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#506"},{"ref":"#641"}],"scale":100,"value":1.7678570206865727},"#642":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q2","weight":0.5},{"ref":"equity@2018Q2","weight":0.5}],"rule":"average-balance","value":895061000},"returnOnEquity@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#508"},{"ref":"#642"}],"scale":100,"value":3.0604618009275346},"#643":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q3","weight":0.5},{"ref":"equity@2018Q3","weight":0.5}],"rule":"average-balance","value":923667500},"returnOnEquity@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#510"},{"ref":"#643"}],"scale":100,"value":4.747487596997837},"#644":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q4","weight":0.5},{"ref":"equity@2018Q4","weight":0.5}],"rule":"average-balance","value":925675000},"returnOnEquity@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#512"},{"ref":"#644"}],"scale":100,"value":11.237313311907526},"#645":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2017","weight":0.5},{"ref":"equity@FY2018","weight":0.5}],"rule":"average-balance","value":925675000},"returnOnEquity@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#645"}],"scale":100,"value":11.237313311907526},"#646":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q1","weight":0.5},{"ref":"equity@2019Q1","weight":0.5}],"rule":"average-balance","value":963553500},"returnOnEquity@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#515"},{"ref":"#646"}],"scale":100,"value":12.164451688463588},"#647":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q2","weight":0.5},{"ref":"equity@2019Q2","weight":0.5}],"rule":"average-balance","value":986983500},"returnOnEquity@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#517"},{"ref":"#647"}],"scale":100,"value":13.0120716303768},"#648":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q3","weight":0.5},{"ref":"equity@2019Q3","weight":0.5}],"rule":"average-balance","value":1014774500},"returnOnEquity@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#519"},{"ref":"#648"}],"scale":100,"value":13.360505215690777},"#649":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q4","weight":0.5},{"ref":"equity@2019Q4","weight":0.5}],"rule":"average-balance","value":1065107500},"returnOnEquity@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#521"},{"ref":"#649"}],"scale":100,"value":14.388219029534577},"#650":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2018","weight":0.5},{"ref":"equity@FY2019","weight":0.5}],"rule":"average-balance","value":1065107500},"returnOnEquity@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#650"}],"scale":100,"value":14.388219029534577},"#651":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q1","weight":0.5},{"ref":"equity@2020Q1","weight":0.5}],"rule":"average-balance","value":1099793500},"returnOnEquity@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#524"},{"ref":"#651"}],"scale":100,"value":12.884418756793888},"#652":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q2","weight":0.5},{"ref":"equity@2020Q2","weight":0.5}],"rule":"average-balance","value":1123389500},"returnOnEquity@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#526"},{"ref":"#652"}],"scale":100,"value":11.256202768496589},"#653":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2010Q3"},{"ref":"netIncome@2010Q2"},{"ref":"netIncome@2010Q1"},{"ref":"netIncome@2009Q4"}],"rule":"trailing-year","value":66979000},"returnOnEquity@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#653"},{"ref":"equity@2010Q3"}],"scale":100,"value":13.123384778762448},"#654":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q3","weight":0.5},{"ref":"equity@2020Q3","weight":0.5}],"rule":"average-balance","value":1164074500},"returnOnEquity@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#529"},{"ref":"#654"}],"scale":100,"value":9.925739289023168},"#655":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q4","weight":0.5},{"ref":"equity@2020Q4","weight":0.5}],"rule":"average-balance","value":1084453000},"returnOnEquity@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#531"},{"ref":"#655"}],"scale":100,"value":9.04492864144412},"#656":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2019","weight":0.5},{"ref":"equity@FY2020","weight":0.5}],"rule":"average-balance","value":1084453000},"returnOnEquity@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#656"}],"scale":100,"value":9.04492864144412},"#657":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q1","weight":0.5},{"ref":"equity@2021Q1","weight":0.5}],"rule":"average-balance","value":1119634500},"returnOnEquity@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#534"},{"ref":"#657"}],"scale":100,"value":10.483063892725706},"#658":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q2","weight":0.5},{"ref":"equity@2021Q2","weight":0.5}],"rule":"average-balance","value":1169312000},"returnOnEquity@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#536"},{"ref":"#658"}],"scale":100,"value":12.974552557401275},"#659":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q3","weight":0.5},{"ref":"equity@2021Q3","weight":0.5}],"rule":"average-balance","value":1234082000},"returnOnEquity@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#538"},{"ref":"#659"}],"scale":100,"value":15.637939780338748},"#660":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q4","weight":0.5},{"ref":"equity@2021Q4","weight":0.5}],"rule":"average-balance","value":1159423500},"returnOnEquity@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#540"},{"ref":"#660"}],"scale":100,"value":19.73075412047453},"#661":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2020","weight":0.5},{"ref":"equity@FY2021","weight":0.5}],"rule":"average-balance","value":1159423500},"returnOnEquity@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#661"}],"scale":100,"value":19.73075412047453},"#662":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q1","weight":0.5},{"ref":"equity@2022Q1","weight":0.5}],"rule":"average-balance","value":1208499500},"returnOnEquity@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#543"},{"ref":"#662"}],"scale":100,"value":21.679942772007767},"#663":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q2","weight":0.5},{"ref":"equity@2022Q2","weight":0.5}],"rule":"average-balance","value":1280228000},"returnOnEquity@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#545"},{"ref":"#663"}],"scale":100,"value":22.400931709039327},"#664":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q3","weight":0.5},{"ref":"equity@2022Q3","weight":0.5}],"rule":"average-balance","value":1339908500},"returnOnEquity@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#547"},{"ref":"#664"}],"scale":100,"value":22.743717201585035},"#665":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q4","weight":0.5},{"ref":"equity@2022Q4","weight":0.5}],"rule":"average-balance","value":1442821500},"returnOnEquity@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#549"},{"ref":"#665"}],"scale":100,"value":22.960775120137868},"#666":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2021","weight":0.5},{"ref":"equity@FY2022","weight":0.5}],"rule":"average-balance","value":1442821500},"returnOnEquity@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#666"}],"scale":100,"value":22.960775120137868},"#667":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q1","weight":0.5},{"ref":"equity@2023Q1","weight":0.5}],"rule":"average-balance","value":1512846000},"returnOnEquity@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#552"},{"ref":"#667"}],"scale":100,"value":21.796137875236475},"#668":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q2","weight":0.5},{"ref":"equity@2023Q2","weight":0.5}],"rule":"average-balance","value":1574018500},"returnOnEquity@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#554"},{"ref":"#668"}],"scale":100,"value":21.067541455198906},"#669":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"revenue@2018Q2","weight":-1}],"value":17921000},"revenueGrowth@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#669"},{"ref":"revenue@2018Q2"}],"scale":100,"rule":"year-on-year","value":5.893417958794411},"#670":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q3","weight":0.5},{"ref":"equity@2023Q3","weight":0.5}],"rule":"average-balance","value":1610793500},"returnOnEquity@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#557"},{"ref":"#670"}],"scale":100,"value":18.248211207706017},"#671":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q4","weight":0.5},{"ref":"equity@2023Q4","weight":0.5}],"rule":"average-balance","value":1696298000},"returnOnEquity@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#559"},{"ref":"#671"}],"scale":100,"value":13.392811876215147},"#672":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2022","weight":0.5},{"ref":"equity@FY2023","weight":0.5}],"rule":"average-balance","value":1696298000},"returnOnEquity@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#672"}],"scale":100,"value":13.392811876215147},"#673":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q1","weight":0.5},{"ref":"equity@2024Q1","weight":0.5}],"rule":"average-balance","value":1745242000},"returnOnEquity@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#562"},{"ref":"#673"}],"scale":100,"value":9.744780380027526},"#674":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q2","weight":0.5},{"ref":"equity@2024Q2","weight":0.5}],"rule":"average-balance","value":1791077000},"returnOnEquity@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#564"},{"ref":"#674"}],"scale":100,"value":5.3626951828425025},"#675":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q3","weight":0.5},{"ref":"equity@2024Q3","weight":0.5}],"rule":"average-balance","value":1821096000},"returnOnEquity@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#566"},{"ref":"#675"}],"scale":100,"value":3.353749610124892},"#676":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q4","weight":0.5},{"ref":"equity@2024Q4","weight":0.5}],"rule":"average-balance","value":1839312000},"returnOnEquity@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#568"},{"ref":"#676"}],"scale":100,"value":2.3935036578894717},"#677":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2023","weight":0.5},{"ref":"equity@FY2024","weight":0.5}],"rule":"average-balance","value":1839312000},"returnOnEquity@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#677"}],"scale":100,"value":2.3935036578894717},"#678":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q1","weight":0.5},{"ref":"equity@2025Q1","weight":0.5}],"rule":"average-balance","value":1848322500},"returnOnEquity@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#571"},{"ref":"#678"}],"scale":100,"value":1.3822804191368119},"#679":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q2","weight":0.5},{"ref":"equity@2025Q2","weight":0.5}],"rule":"average-balance","value":1892873500},"returnOnEquity@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#573"},{"ref":"#679"}],"scale":100,"value":3.362453962190289},"#680":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q3","weight":0.5},{"ref":"equity@2025Q3","weight":0.5}],"rule":"average-balance","value":1915365000},"returnOnEquity@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#575"},{"ref":"#680"}],"scale":100,"value":3.350797367603564},"#681":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q4","weight":0.5},{"ref":"equity@2025Q4","weight":0.5}],"rule":"average-balance","value":1903678000},"returnOnEquity@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#577"},{"ref":"#681"}],"scale":100,"value":3.474379595708938},"#682":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2024","weight":0.5},{"ref":"equity@FY2025","weight":0.5}],"rule":"average-balance","value":1903678000},"returnOnEquity@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#682"}],"scale":100,"value":3.474379595708938},"#683":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q1","weight":0.5},{"ref":"equity@2026Q1","weight":0.5}],"rule":"average-balance","value":1911351500},"returnOnEquity@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#580"},{"ref":"#683"}],"scale":100,"value":4.47531498000237},"#684":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q2","weight":0.5},{"ref":"equity@2026Q2","weight":0.5}],"rule":"average-balance","value":1978240000},"returnOnEquity@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#582"},{"ref":"#684"}],"scale":100,"value":4.351848107408605},"#685":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2009Q4","weight":0.5},{"ref":"equity@2010Q4","weight":0.5}],"rule":"average-balance","value":501908000},"returnOnEquity@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#584"},{"ref":"#685"}],"scale":100,"value":15.288459239541908},"#686":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2009","weight":0.5},{"ref":"equity@FY2010","weight":0.5}],"rule":"average-balance","value":501908000},"returnOnEquity@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"#686"}],"scale":100,"value":15.288259999840609},"returnOnEquity@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#528"},{"ref":"equity@2011Q1"}],"scale":100,"value":13.782112016458678},"#687":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q2","weight":0.5},{"ref":"equity@2011Q2","weight":0.5}],"rule":"average-balance","value":544909000},"returnOnEquity@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#556"},{"ref":"#687"}],"scale":100,"value":15.194096628978418},"#688":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q3","weight":0.5},{"ref":"equity@2011Q3","weight":0.5}],"rule":"average-balance","value":563839000},"returnOnEquity@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#585"},{"ref":"#688"}],"scale":100,"value":12.696709521689703},"#689":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q4","weight":0.5},{"ref":"equity@2011Q4","weight":0.5}],"rule":"average-balance","value":600803500},"returnOnEquity@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#586"},{"ref":"#689"}],"scale":100,"value":8.44485759487087},"#690":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2010","weight":0.5},{"ref":"equity@FY2011","weight":0.5}],"rule":"average-balance","value":600803500},"returnOnEquity@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#690"}],"scale":100,"value":8.44485759487087},"#691":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q1","weight":0.5},{"ref":"equity@2012Q1","weight":0.5}],"rule":"average-balance","value":625164500},"returnOnEquity@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#589"},{"ref":"#691"}],"scale":100,"value":5.746327566584474},"#692":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"revenue@2018Q3","weight":-1}],"value":2728000},"revenueGrowth@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#692"},{"ref":"revenue@2018Q3"}],"scale":100,"rule":"year-on-year","value":0.8499872252653029},"#693":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q2","weight":0.5},{"ref":"equity@2012Q2","weight":0.5}],"rule":"average-balance","value":640087500},"returnOnEquity@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#591"},{"ref":"#693"}],"scale":100,"value":3.8425996445798423},"#694":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q3","weight":0.5},{"ref":"equity@2012Q3","weight":0.5}],"rule":"average-balance","value":663931000},"returnOnEquity@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#593"},{"ref":"#694"}],"scale":100,"value":3.4931340756795515},"#695":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q4","weight":0.5},{"ref":"equity@2012Q4","weight":0.5}],"rule":"average-balance","value":684577500},"returnOnEquity@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#595"},{"ref":"#695"}],"scale":100,"value":3.528015454787807},"#696":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2011","weight":0.5},{"ref":"equity@FY2012","weight":0.5}],"rule":"average-balance","value":684577500},"returnOnEquity@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#696"}],"scale":100,"value":3.528015454787807},"#697":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q1","weight":0.5},{"ref":"equity@2013Q1","weight":0.5}],"rule":"average-balance","value":685868000},"returnOnEquity@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#598"},{"ref":"#697"}],"scale":100,"value":2.530370275329947},"#698":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q2","weight":0.5},{"ref":"equity@2013Q2","weight":0.5}],"rule":"average-balance","value":697328500},"returnOnEquity@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#600"},{"ref":"#698"}],"scale":100,"value":2.7730115720209345},"#699":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q3","weight":0.5},{"ref":"equity@2013Q3","weight":0.5}],"rule":"average-balance","value":731950000},"returnOnEquity@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#602"},{"ref":"#699"}],"scale":100,"value":3.3339708996516157},"#700":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"revenue@2018Q4","weight":-1}],"value":-13289000},"revenueGrowth@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#700"},{"ref":"revenue@2018Q4"}],"scale":100,"rule":"year-on-year","value":-4.226162838770408},"#701":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q4","weight":0.5},{"ref":"equity@2013Q4","weight":0.5}],"rule":"average-balance","value":732058500},"returnOnEquity@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#604"},{"ref":"#701"}],"scale":100,"value":3.6243005169668816},"#702":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2012","weight":0.5},{"ref":"equity@FY2013","weight":0.5}],"rule":"average-balance","value":732058500},"returnOnEquity@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#702"}],"scale":100,"value":3.6243005169668816},"#703":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q1","weight":0.5},{"ref":"equity@2014Q1","weight":0.5}],"rule":"average-balance","value":733748000},"returnOnEquity@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#607"},{"ref":"#703"}],"scale":100,"value":5.268838892916914},"#704":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q2","weight":0.5},{"ref":"equity@2014Q2","weight":0.5}],"rule":"average-balance","value":754354000},"returnOnEquity@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#609"},{"ref":"#704"}],"scale":100,"value":6.284847697500112},"#705":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q3","weight":0.5},{"ref":"equity@2014Q3","weight":0.5}],"rule":"average-balance","value":773683500},"returnOnEquity@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#612"},{"ref":"#705"}],"scale":100,"value":6.878523323813937},"#706":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q4","weight":0.5},{"ref":"equity@2014Q4","weight":0.5}],"rule":"average-balance","value":776922000},"returnOnEquity@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#614"},{"ref":"#706"}],"scale":100,"value":8.196318291926346},"#707":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2013","weight":0.5},{"ref":"equity@FY2014","weight":0.5}],"rule":"average-balance","value":776922000},"returnOnEquity@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#707"}],"scale":100,"value":8.196189578876643},"#708":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q1","weight":0.5},{"ref":"equity@2015Q1","weight":0.5}],"rule":"average-balance","value":788930500},"returnOnEquity@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#617"},{"ref":"#708"}],"scale":100,"value":8.18944127524541},"#709":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q2","weight":0.5},{"ref":"equity@2015Q2","weight":0.5}],"rule":"average-balance","value":817869000},"returnOnEquity@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#619"},{"ref":"#709"}],"scale":100,"value":7.617601351805729},"#710":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q3","weight":0.5},{"ref":"equity@2015Q3","weight":0.5}],"rule":"average-balance","value":825749500},"returnOnEquity@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#621"},{"ref":"#710"}],"scale":100,"value":5.535819276911461},"#711":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q4","weight":0.5},{"ref":"equity@2015Q4","weight":0.5}],"rule":"average-balance","value":826582000},"returnOnEquity@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#623"},{"ref":"#711"}],"scale":100,"value":2.9366717397668953},"#712":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2014","weight":0.5},{"ref":"equity@FY2015","weight":0.5}],"rule":"average-balance","value":826582000},"returnOnEquity@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#712"}],"scale":100,"value":2.9366717397668953},"#713":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q1","weight":0.5},{"ref":"equity@2016Q1","weight":0.5}],"rule":"average-balance","value":834554000},"returnOnEquity@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#626"},{"ref":"#713"}],"scale":100,"value":1.3670775048708652},"#714":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q2","weight":0.5},{"ref":"equity@2016Q2","weight":0.5}],"rule":"average-balance","value":847398500},"returnOnEquity@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#628"},{"ref":"#714"}],"scale":100,"value":0.2458111502439525},"#715":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q3","weight":0.5},{"ref":"equity@2016Q3","weight":0.5}],"rule":"average-balance","value":850441000},"returnOnEquity@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#630"},{"ref":"#715"}],"scale":100,"value":1.1633964025723125},"#716":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"revenue@FY2018","weight":-1}],"value":35141000},"revenueGrowth@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"#716"},{"ref":"revenue@FY2018"}],"scale":100,"rule":"year-on-year","value":2.894672027506018},"#717":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q4","weight":0.5},{"ref":"equity@2016Q4","weight":0.5}],"rule":"average-balance","value":831732000},"returnOnEquity@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#632"},{"ref":"#717"}],"scale":100,"value":1.9158815580018564},"#718":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"revenue@FY2015","weight":-1}],"value":93258000},"revenueGrowth@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"#718"},{"ref":"revenue@FY2015"}],"scale":100,"rule":"year-on-year","value":10.98569449549065},"#719":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"revenue@2016Q1","weight":-1}],"value":13565000},"revenueGrowth@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#719"},{"ref":"revenue@2016Q1"}],"scale":100,"rule":"year-on-year","value":6.0901148434483465},"#720":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"revenue@2016Q2","weight":-1}],"value":27579000},"revenueGrowth@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#720"},{"ref":"revenue@2016Q2"}],"scale":100,"rule":"year-on-year","value":11.654165522195692},"#721":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"revenue@2016Q3","weight":-1}],"value":34553000},"revenueGrowth@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#721"},{"ref":"revenue@2016Q3"}],"scale":100,"rule":"year-on-year","value":13.78293856255035},"#722":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"revenue@2016Q4","weight":-1}],"value":36345000},"revenueGrowth@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#722"},{"ref":"revenue@2016Q4"}],"scale":100,"rule":"year-on-year","value":15.660210698666432},"#723":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"revenue@FY2016","weight":-1}],"value":112042000},"revenueGrowth@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"#723"},{"ref":"revenue@FY2016"}],"scale":100,"rule":"year-on-year","value":11.892010078946091},"#724":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"revenue@2017Q1","weight":-1}],"value":38209000},"revenueGrowth@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#724"},{"ref":"revenue@2017Q1"}],"scale":100,"rule":"year-on-year","value":16.169494251025164},"#725":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"revenue@2017Q2","weight":-1}],"value":39861000},"revenueGrowth@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#725"},{"ref":"revenue@2017Q2"}],"scale":100,"rule":"year-on-year","value":15.086063340196198},"#726":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"revenue@2017Q3","weight":-1}],"value":35699000},"revenueGrowth@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#726"},{"ref":"revenue@2017Q3"}],"scale":100,"rule":"year-on-year","value":12.51511847626794},"#727":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"revenue@2017Q4","weight":-1}],"value":46016000},"revenueGrowth@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#727"},{"ref":"revenue@2017Q4"}],"scale":100,"rule":"year-on-year","value":17.14264426479901},"#728":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"revenue@FY2017","weight":-1}],"value":159785000},"revenueGrowth@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"#728"},{"ref":"revenue@FY2017"}],"scale":100,"rule":"year-on-year","value":15.156933572629217},"#729":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"revenue@2018Q1","weight":-1}],"value":27781000},"revenueGrowth@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#729"},{"ref":"revenue@2018Q1"}],"scale":100,"rule":"year-on-year","value":10.12014046744769},"#730":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"revenue@2019Q2","weight":-1}],"value":-33337000},"revenueGrowth@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#730"},{"ref":"revenue@2019Q2"}],"scale":100,"rule":"year-on-year","value":-10.352912678645742},"#731":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"revenue@2019Q3","weight":-1}],"value":-14215000},"revenueGrowth@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#731"},{"ref":"revenue@2019Q3"}],"scale":100,"rule":"year-on-year","value":-4.391764553223309},"#732":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"revenue@2019Q4","weight":-1}],"value":49213000},"revenueGrowth@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#732"},{"ref":"revenue@2019Q4"}],"scale":100,"rule":"year-on-year","value":16.341310346430603},"#733":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"revenue@FY2019","weight":-1}],"value":-19915000},"revenueGrowth@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"#733"},{"ref":"revenue@FY2019"}],"scale":100,"rule":"year-on-year","value":-1.594309639509095},"#734":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"revenue@2020Q1","weight":-1}],"value":132404000},"revenueGrowth@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#734"},{"ref":"revenue@2020Q1"}],"scale":100,"rule":"year-on-year","value":47.166363276894515},"#735":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"revenue@2020Q2","weight":-1}],"value":151779000},"revenueGrowth@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#735"},{"ref":"revenue@2020Q2"}],"scale":100,"rule":"year-on-year","value":52.57890525134323},"#736":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"revenue@2020Q3","weight":-1}],"value":161963000},"revenueGrowth@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#736"},{"ref":"revenue@2020Q3"}],"scale":100,"rule":"year-on-year","value":52.337466352570125},"#737":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"revenue@2020Q4","weight":-1}],"value":129801000},"revenueGrowth@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#737"},{"ref":"revenue@2020Q4"}],"scale":100,"rule":"year-on-year","value":37.04683620172959},"#738":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"revenue@FY2020","weight":-1}],"value":575947000},"revenueGrowth@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"#738"},{"ref":"revenue@FY2020"}],"scale":100,"rule":"year-on-year","value":46.854862656248095},"#739":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"revenue@2021Q1","weight":-1}],"value":69002000},"revenueGrowth@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#739"},{"ref":"revenue@2021Q1"}],"scale":100,"rule":"year-on-year","value":16.702612551770546},"#740":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"revenue@2021Q2","weight":-1}],"value":60524000},"revenueGrowth@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#740"},{"ref":"revenue@2021Q2"}],"scale":100,"rule":"year-on-year","value":13.741463237430974},"#741":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"revenue@2021Q3","weight":-1}],"value":49851000},"revenueGrowth@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#741"},{"ref":"revenue@2021Q3"}],"scale":100,"rule":"year-on-year","value":10.574601948996865},"#742":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"revenue@2021Q4","weight":-1}],"value":16041000},"revenueGrowth@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#742"},{"ref":"revenue@2021Q4"}],"scale":100,"rule":"year-on-year","value":3.3406848810111356},"#743":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"revenue@FY2021","weight":-1}],"value":195418000},"revenueGrowth@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"#743"},{"ref":"revenue@FY2021"}],"scale":100,"rule":"year-on-year","value":10.82551039740478},"#744":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"revenue@2022Q1","weight":-1}],"value":-14882000},"revenueGrowth@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#744"},{"ref":"revenue@2022Q1"}],"scale":100,"rule":"year-on-year","value":-3.0867641659908407},"#745":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"revenue@2022Q2","weight":-1}],"value":-33820000},"revenueGrowth@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#745"},{"ref":"revenue@2022Q2"}],"scale":100,"rule":"year-on-year","value":-6.750876296479646},"#746":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"revenue@2022Q3","weight":-1}],"value":-116626000},"revenueGrowth@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#746"},{"ref":"revenue@2022Q3"}],"scale":100,"rule":"year-on-year","value":-22.373305350555274},"#747":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"revenue@2022Q4","weight":-1}],"value":-173513000},"revenueGrowth@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#747"},{"ref":"revenue@2022Q4"}],"scale":100,"rule":"year-on-year","value":-34.967513885194236},"#748":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"revenue@FY2022","weight":-1}],"value":-338841000},"revenueGrowth@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"#748"},{"ref":"revenue@FY2022"}],"scale":100,"rule":"year-on-year","value":-16.93713822991333},"#749":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"revenue@2023Q1","weight":-1}],"value":-165269000},"revenueGrowth@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#749"},{"ref":"revenue@2023Q1"}],"scale":100,"rule":"year-on-year","value":-35.37125380692191},"#750":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"revenue@2023Q2","weight":-1}],"value":-147381000},"revenueGrowth@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#750"},{"ref":"revenue@2023Q2"}],"scale":100,"rule":"year-on-year","value":-31.5488320717882},"#751":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"revenue@2023Q3","weight":-1}],"value":-54568000},"revenueGrowth@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#751"},{"ref":"revenue@2023Q3"}],"scale":100,"rule":"year-on-year","value":-13.48533413073617},"#752":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"revenue@2023Q4","weight":-1}],"value":16599000},"revenueGrowth@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#752"},{"ref":"revenue@2023Q4"}],"scale":100,"rule":"year-on-year","value":5.1438027387751495},"#753":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"revenue@FY2023","weight":-1}],"value":-350619000},"revenueGrowth@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"#753"},{"ref":"revenue@FY2023"}],"scale":100,"rule":"year-on-year","value":-21.099522849256115},"#754":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"revenue@2024Q1","weight":-1}],"value":30141000},"revenueGrowth@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#754"},{"ref":"revenue@2024Q1"}],"scale":100,"rule":"year-on-year","value":9.981389002953911},"#755":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"revenue@2024Q2","weight":-1}],"value":46441000},"revenueGrowth@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#755"},{"ref":"revenue@2024Q2"}],"scale":100,"rule":"year-on-year","value":14.523205669056916},"#756":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"revenue@2024Q3","weight":-1}],"value":42091000},"revenueGrowth@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#756"},{"ref":"revenue@2024Q3"}],"scale":100,"rule":"year-on-year","value":12.023286172549618},"#757":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"revenue@2024Q4","weight":-1}],"value":52280000},"revenueGrowth@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#757"},{"ref":"revenue@2024Q4"}],"scale":100,"rule":"year-on-year","value":15.408284163183982},"#758":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"revenue@FY2024","weight":-1}],"value":170953000},"revenueGrowth@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"#758"},{"ref":"revenue@FY2024"}],"scale":100,"rule":"year-on-year","value":13.0386997376289},"#759":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"revenue@2025Q1","weight":-1}],"value":73354000},"revenueGrowth@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#759"},{"ref":"revenue@2025Q1"}],"scale":100,"rule":"year-on-year","value":22.087060729330087},"#760":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"revenue@2025Q2","weight":-1}],"value":79317000},"revenueGrowth@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#760"},{"ref":"revenue@2025Q2"}],"scale":100,"rule":"year-on-year","value":21.658765960700354},"#761":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"revenue@2012Q2","weight":-1}],"value":113742000},"revenueGrowth@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#761"},{"ref":"revenue@2012Q2"}],"scale":100,"rule":"year-on-year","value":71.4284817161625},"#762":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"revenue@2013Q2","weight":-1}],"value":13661000},"revenueGrowth@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#762"},{"ref":"revenue@2013Q2"}],"scale":100,"rule":"year-on-year","value":5.0043775940450175},"#763":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2009"},{"ref":"revenue@FY2008","weight":-1}],"value":1572000},"revenueGrowth@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"#763"},{"ref":"revenue@FY2008"}],"scale":100,"rule":"year-on-year","value":0.36322885497417357},"#764":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q2"},{"ref":"revenue@2009Q2","weight":-1}],"value":45255000},"revenueGrowth@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#764"},{"ref":"revenue@2009Q2"}],"scale":100,"rule":"year-on-year","value":43.55714258214787},"#765":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q3"},{"ref":"revenue@2009Q3","weight":-1}],"value":40998000},"revenueGrowth@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#765"},{"ref":"revenue@2009Q3"}],"scale":100,"rule":"year-on-year","value":33.57134668610078},"#766":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q4"},{"ref":"revenue@2009Q4","weight":-1}],"value":33480000},"revenueGrowth@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#766"},{"ref":"revenue@2009Q4"}],"scale":100,"rule":"year-on-year","value":25.69711483110364},"#767":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2010"},{"ref":"revenue@FY2009","weight":-1}],"value":178529000},"revenueGrowth@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"#767"},{"ref":"revenue@FY2009"}],"scale":100,"rule":"year-on-year","value":41.10190465446626},"#768":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q1"},{"ref":"revenue@2010Q1","weight":-1}],"value":24708000},"revenueGrowth@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#768"},{"ref":"revenue@2010Q1"}],"scale":100,"rule":"year-on-year","value":18.055200333218856},"#769":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q2"},{"ref":"revenue@2010Q2","weight":-1}],"value":20653000},"revenueGrowth@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#769"},{"ref":"revenue@2010Q2"}],"scale":100,"rule":"year-on-year","value":13.84685524260323},"#770":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q3"},{"ref":"revenue@2010Q3","weight":-1}],"value":-2543000},"revenueGrowth@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#770"},{"ref":"revenue@2010Q3"}],"scale":100,"rule":"year-on-year","value":-1.5589749877390924},"#771":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q4"},{"ref":"revenue@2010Q4","weight":-1}],"value":-20454000},"revenueGrowth@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#771"},{"ref":"revenue@2010Q4"}],"scale":100,"rule":"year-on-year","value":-12.489695726245209},"#772":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2011"},{"ref":"revenue@FY2010","weight":-1}],"value":22365000},"revenueGrowth@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"#772"},{"ref":"revenue@FY2010"}],"scale":100,"rule":"year-on-year","value":3.649128875516827},"#773":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"revenue@2011Q1","weight":-1}],"value":-16892000},"revenueGrowth@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#773"},{"ref":"revenue@2011Q1"}],"scale":100,"rule":"year-on-year","value":-10.455881897805696},"#774":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"revenue@2011Q2","weight":-1}],"value":-10567000},"revenueGrowth@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#774"},{"ref":"revenue@2011Q2"}],"scale":100,"rule":"year-on-year","value":-6.2229838757169915},"#775":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"revenue@2011Q3","weight":-1}],"value":6040000},"revenueGrowth@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#775"},{"ref":"revenue@2011Q3"}],"scale":100,"rule":"year-on-year","value":3.761435323863327},"#776":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"revenue@2011Q4","weight":-1}],"value":19974000},"revenueGrowth@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#776"},{"ref":"revenue@2011Q4"}],"scale":100,"rule":"year-on-year","value":13.93732599275712},"#777":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"revenue@FY2011","weight":-1}],"value":-1445000},"revenueGrowth@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"#777"},{"ref":"revenue@FY2011"}],"scale":100,"rule":"year-on-year","value":-0.22746914211863034},"#778":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"revenue@2012Q1","weight":-1}],"value":32301000},"revenueGrowth@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#778"},{"ref":"revenue@2012Q1"}],"scale":100,"rule":"year-on-year","value":22.32844611268949},"#779":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"revenue@2012Q3","weight":-1}],"value":57893000},"revenueGrowth@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#779"},{"ref":"revenue@2012Q3"}],"scale":100,"rule":"year-on-year","value":34.74615435399748},"#780":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"revenue@2012Q4","weight":-1}],"value":47706000},"revenueGrowth@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#780"},{"ref":"revenue@2012Q4"}],"scale":100,"rule":"year-on-year","value":29.216042918297227},"#781":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"revenue@FY2012","weight":-1}],"value":193040000},"revenueGrowth@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"#781"},{"ref":"revenue@FY2012"}],"scale":100,"rule":"year-on-year","value":30.457269259047727},"#782":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"revenue@2013Q1","weight":-1}],"value":33022000},"revenueGrowth@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#782"},{"ref":"revenue@2013Q1"}],"scale":100,"rule":"year-on-year","value":18.660292488867803},"#783":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"revenue@2013Q3","weight":-1}],"value":9267000},"revenueGrowth@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#783"},{"ref":"revenue@2013Q3"}],"scale":100,"rule":"year-on-year","value":4.12765578370673},"#784":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"revenue@2013Q4","weight":-1}],"value":12678000},"revenueGrowth@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#784"},{"ref":"revenue@2013Q4"}],"scale":100,"rule":"year-on-year","value":6.008730147445651},"#785":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"revenue@FY2013","weight":-1}],"value":63805000},"revenueGrowth@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"#785"},{"ref":"revenue@FY2013"}],"scale":100,"rule":"year-on-year","value":7.7166727540557645},"#786":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"revenue@2014Q1","weight":-1}],"value":-3804000},"revenueGrowth@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#786"},{"ref":"revenue@2014Q1"}],"scale":100,"rule":"year-on-year","value":-1.8115493413846662},"#787":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"revenue@2014Q2","weight":-1}],"value":-67189000},"revenueGrowth@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#787"},{"ref":"revenue@2014Q2"}],"scale":100,"rule":"year-on-year","value":-23.440040189504675},"#788":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"revenue@2014Q3","weight":-1}],"value":-24889000},"revenueGrowth@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#788"},{"ref":"revenue@2014Q3"}],"scale":100,"rule":"year-on-year","value":-10.64647078198454},"#789":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"revenue@2014Q4","weight":-1}],"value":-9290000},"revenueGrowth@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#789"},{"ref":"revenue@2014Q4"}],"scale":100,"rule":"year-on-year","value":-4.153421766791398},"#790":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"revenue@FY2014","weight":-1}],"value":-41747000},"revenueGrowth@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"#790"},{"ref":"revenue@FY2014"}],"scale":100,"rule":"year-on-year","value":-4.687245621461155},"#791":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"revenue@2015Q1","weight":-1}],"value":16556000},"revenueGrowth@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#791"},{"ref":"revenue@2015Q1"}],"scale":100,"rule":"year-on-year","value":8.029798915521248},"#792":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"revenue@2015Q2","weight":-1}],"value":17192000},"revenueGrowth@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#792"},{"ref":"revenue@2015Q2"}],"scale":100,"rule":"year-on-year","value":7.834023686165148},"#793":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"revenue@2015Q3","weight":-1}],"value":41806000},"revenueGrowth@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#793"},{"ref":"revenue@2015Q3"}],"scale":100,"rule":"year-on-year","value":20.01359580253532},"#794":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"revenue@2015Q4","weight":-1}],"value":17704000},"revenueGrowth@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#794"},{"ref":"revenue@2015Q4"}],"scale":100,"rule":"year-on-year","value":8.258194522835517},"equity@FY2008":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":37,"unit":"USD","end":"2008-12-31","value":399612000},"revenue@FY2008":{"kind":"filed","concept":"SalesRevenueNet","filing":34,"unit":"USD","start":"2008-01-01","end":"2008-12-31","value":432785000}},"quality":[{"metric":"revenue","periodKey":"FY2013","rule":"period-consistency","severity":"warning","message":"Quarters sum to 8.8545e+8 but the year reports 8.2685e+8 (6.62% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"revenue","periodKey":"FY2014","rule":"period-consistency","severity":"warning","message":"Quarters sum to 9.5408e+8 but the year reports 8.9065e+8 (6.65% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"grossProfit","periodKey":"2013Q2","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 6.1293e+7 ≠ revenue − cost 1.1990e+8 (48.88% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2014Q2","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 7.0304e+7 ≠ revenue − cost 1.3373e+8 (47.43% apart) — check whether revenue includes a component outside the cost base."},{"metric":"dilutedShares","periodKey":"2016Q4","rule":"per-share-consistency","severity":"warning","message":"Earnings per share times the share count gives 3.532e+6 against net income 1.268e+6 — usually the two-class method, where diluted EPS uses income available to common shareholders rather than the whole."}]}